AKRIBI BUSINESS PARTNER AS

7353 BØRSA

Finances

Return on Equity

−19 %

Current Ratio

0,15

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 889 000	2 215 000	1 934 000	2 806 000
Net Income	99 000	−141 000	−410 000	−239 000
Total Assets	1 275 000	1 369 000	1 561 000	1 895 000
Total Equity	−521 000	−620 000	−479 000	−69 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 889 000	2 215 000	1 934 000	2 806 000
Expenditure	2 925 000	2 536 000	2 584 000	2 706 000
Operating Profit	−35 000	−322 000	−650 000	100 000
Financial Income	180 000	238 000	180 000	203 000
Financial Costs	46 000	57 000	55 000	531 000
Financial Balance	134 000	181 000	125 000	−328 000
Earnings Before Tax	99 000	−141 000	−525 000	−228 000
Tax	0	0	−116 000	11 000
Net Income	99 000	−141 000	−410 000	−239 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 008 000	1 136 000	1 302 000	1 518 000
Total Current Assets	266 000	234 000	259 000	377 000
Total Assets	1 275 000	1 369 000	1 561 000	1 895 000
Total Retained Equity	−621 000	−720 000	−579 000	−169 000
Total Equity	−521 000	−620 000	−479 000	−69 000
Total Long-Term Debt	0	899 000	1 059 000	1 314 000
Total Current Debt	1 795 000	1 090 000	981 000	650 000
Total Equity and Debt	1 275 000	1 369 000	1 561 000	1 895 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 889 000	2 215 000	1 934 000	2 806 000
Other Income	0	0	0	0
Revenue	2 889 000	2 215 000	1 934 000	2 806 000
Cost of Goods Sold	6 000	1 000	60 000	31 000
Salary Costs	2 289 000	1 948 000	1 964 000	2 018 000
Depreciation	166 000	166 000	195 000	187 000
Impairment	0	0	0	0
Expenditure	2 925 000	2 536 000	2 584 000	2 706 000
Operating Profit	−35 000	−322 000	−650 000	100 000
Financial Income	180 000	238 000	180 000	203 000
Financial Costs	46 000	57 000	55 000	531 000
Financial Balance	134 000	181 000	125 000	−328 000
Dividends	0	0	0	0
Net Income	99 000	−141 000	−410 000	−239 000

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	688 000	818 000	985 000	1 180 000
Total Tangible Assets	688 000	818 000	985 000	1 180 000
Total Fiancial Fixed Assets	320 000	317 000	317 000	338 000
Total Fixed Assets	1 008 000	1 136 000	1 302 000	1 518 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	103 000	31 000	62 000	91 000
Total Current Assets	266 000	234 000	259 000	377 000
Total Assets	1 275 000	1 369 000	1 561 000	1 895 000
Total Equity	−521 000	−620 000	−479 000	−69 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	899 000	1 059 000	1 314 000
Creditors	61 000	83 000	49 000	104 000
Unpaid Taxes	321 000	387 000	306 000	289 000
Dividends	0	0	0	0
Other Current Debt	1 413 000	620 000	626 000	247 000
Total Current Debt	1 795 000	1 090 000	981 000	650 000
Total Equity and Debt	1 275 000	1 369 000	1 561 000	1 895 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−19 %	22,74 %	85,59 %	346,38 %
Debt-to-Equity Ratio	−0	−1,45	−2,21	−19,04
Operating Profit Margin	−1,21 %	−14,54 %	−33,61 %	3,56 %
Current Ratio	0,15	0,21	0,26	0,58
Quick Ratio	0,15	0,21	0,26	0,58
Equity Ratio	−0,41	−0,45	−0,31	−0,04
Gross Profit Margin	99,79 %	99,95 %	96,9 %	98,9 %