AKE EIENDOM AS

1816 SKIPTVET

Finances

Share Ownership

Return on Equity

−5,58 %

Current Ratio

3,48

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	875 000	899 000	751 000	808 000
Net Income	−168 000	−97 000	73 000	132 000
Total Assets	3 805 000	4 196 000	4 217 000	4 433 000
Total Equity	3 009 000	3 727 000	3 824 000	3 751 000

Income (NOK)	2022	2021	2020	2019
Revenue	875 000	899 000	751 000	808 000
Expenditure	1 089 000	1 026 000	665 000	654 000
Operating Profit	−215 000	−127 000	86 000	154 000
Financial Income	13 000	3 000	8 000	15 000
Financial Costs	0	0	0	0
Financial Balance	13 000	3 000	8 000	15 000
Earnings Before Tax	−202 000	−124 000	94 000	169 000
Tax	−34 000	−27 000	21 000	37 000
Net Income	−168 000	−97 000	73 000	132 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 037 000	1 072 000	1 107 000	1 143 000
Total Current Assets	2 769 000	3 124 000	3 110 000	3 290 000
Total Assets	3 805 000	4 196 000	4 217 000	4 433 000
Total Retained Equity	2 909 000	3 627 000	3 724 000	3 651 000
Total Equity	3 009 000	3 727 000	3 824 000	3 751 000
Total Long-Term Debt	0	222 000	233 000	506 000
Total Current Debt	796 000	248 000	161 000	175 000
Total Equity and Debt	3 805 000	4 196 000	4 217 000	4 433 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	875 000	899 000	751 000	808 000
Revenue	875 000	899 000	751 000	808 000
Cost of Goods Sold	0	0	28 000	3 000
Salary Costs	988 000	950 000	562 000	565 000
Depreciation	35 000	35 000	35 000	35 000
Impairment	0	0	0	0
Expenditure	1 089 000	1 026 000	665 000	654 000
Operating Profit	−215 000	−127 000	86 000	154 000
Financial Income	13 000	3 000	8 000	15 000
Financial Costs	0	0	0	0
Financial Balance	13 000	3 000	8 000	15 000
Dividends	550 000	0	0	0
Net Income	−168 000	−97 000	73 000	132 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 037 000	1 072 000	1 107 000	1 143 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 037 000	1 072 000	1 107 000	1 143 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 037 000	1 072 000	1 107 000	1 143 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 694 000	1 854 000	2 341 000	2 520 000
Total Current Assets	2 769 000	3 124 000	3 110 000	3 290 000
Total Assets	3 805 000	4 196 000	4 217 000	4 433 000
Total Equity	3 009 000	3 727 000	3 824 000	3 751 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	222 000	233 000	506 000
Creditors	0	0	0	3 000
Unpaid Taxes	73 000	68 000	39 000	50 000
Dividends	550 000	0	0	0
Other Current Debt	173 000	180 000	100 000	101 000
Total Current Debt	796 000	248 000	161 000	175 000
Total Equity and Debt	3 805 000	4 196 000	4 217 000	4 433 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5,58 %	−2,6 %	1,91 %	3,52 %
Debt-to-Equity Ratio	0	0,06	0,06	0,13
Operating Profit Margin	−24,57 %	−14,13 %	11,45 %	19,06 %
Current Ratio	3,48	12,6	19,32	18,8
Quick Ratio	3,48	12,6	19,32	18,8
Equity Ratio	0,79	0,89	0,91	0,85
Gross Profit Margin	100 %	100 %	96,27 %	99,63 %