AKER UTVIKLING AS

0278 OSLO

Finances

Share Ownership

Return on Equity

−40,8 %

Current Ratio

3,22

Debt-to-Equity Ratio

1,91

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	21 000
Net Income	−834 000	−1 135 000	−2 130 000	−1 642 000
Total Assets	6 319 000	6 937 000	7 189 000	7 589 000
Total Equity	2 044 000	2 878 000	4 014 000	6 144 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	21 000
Expenditure	895 000	1 231 000	2 130 000	1 657 000
Operating Profit	−895 000	−1 230 000	−2 130 000	−1 636 000
Financial Income	193 000	211 000	0	1 000
Financial Costs	132 000	116 000	0	6 000
Financial Balance	61 000	95 000	0	−5 000
Earnings Before Tax	−834 000	−1 135 000	−2 130 000	−1 642 000
Tax	0	0	0	0
Net Income	−834 000	−1 135 000	−2 130 000	−1 642 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 133 000	5 551 000	6 268 000	6 400 000
Total Current Assets	1 186 000	1 386 000	921 000	1 190 000
Total Assets	6 319 000	6 937 000	7 189 000	7 589 000
Total Retained Equity	−4 100 000	−3 266 000	−2 130 000	0
Total Equity	2 044 000	2 878 000	4 014 000	6 144 000
Total Long-Term Debt	3 907 000	3 762 000	2 896 000	1 096 000
Total Current Debt	368 000	297 000	279 000	350 000
Total Equity and Debt	6 319 000	6 937 000	7 189 000	7 589 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	21 000
Other Income	0	0	0	0
Revenue	0	0	0	21 000
Cost of Goods Sold	109 000	389 000	1 054 000	635 000
Salary Costs	359 000	376 000	304 000	411 000
Depreciation	9 000	8 000	8 000	0
Impairment	0	0	0	0
Expenditure	895 000	1 231 000	2 130 000	1 657 000
Operating Profit	−895 000	−1 230 000	−2 130 000	−1 636 000
Financial Income	193 000	211 000	0	1 000
Financial Costs	132 000	116 000	0	6 000
Financial Balance	61 000	95 000	0	−5 000
Dividends	0	0	0	0
Net Income	−834 000	−1 135 000	−2 130 000	−1 642 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 000	10 000	18 000	0
Total Tangible Assets	2 000	10 000	18 000	0
Total Fiancial Fixed Assets	5 132 000	5 540 000	6 250 000	6 400 000
Total Fixed Assets	5 133 000	5 551 000	6 268 000	6 400 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	99 000	533 000	48 000	66 000
Total Current Assets	1 186 000	1 386 000	921 000	1 190 000
Total Assets	6 319 000	6 937 000	7 189 000	7 589 000
Total Equity	2 044 000	2 878 000	4 014 000	6 144 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 907 000	3 762 000	2 896 000	1 096 000
Creditors	315 000	232 000	228 000	293 000
Unpaid Taxes	43 000	29 000	24 000	28 000
Dividends	0	0	0	0
Other Current Debt	10 000	35 000	28 000	28 000
Total Current Debt	368 000	297 000	279 000	350 000
Total Equity and Debt	6 319 000	6 937 000	7 189 000	7 589 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−40,8 %	−39,44 %	−53,06 %	−26,73 %
Debt-to-Equity Ratio	1,91	1,31	0,72	0,18
Operating Profit Margin	-	-	-	−7 790,48 %
Current Ratio	3,22	4,67	3,3	3,4
Quick Ratio	3,22	4,67	3,3	3,4
Equity Ratio	0,32	0,41	0,56	0,81
Gross Profit Margin	-	-	-	−2 923,81 %