AKSELHAGEN

4017 STAVANGER

Finances

Share Ownership

Return on Equity

−11,15 %

Current Ratio

7,62

Debt-to-Equity Ratio

−1,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	448 000	415 000	333 000	293 000
Net Income	65 000	66 000	−933 000	0
Total Assets	99 000	122 000	142 000	232 000
Total Equity	−583 000	−647 000	−713 000	219 000

Income (NOK)	2022	2021	2020	2019
Revenue	448 000	415 000	333 000	293 000
Expenditure	355 000	323 000	1 244 000	296 000
Operating Profit	93 000	92 000	−911 000	−3 000
Financial Income	1 000	0	1 000	3 000
Financial Costs	29 000	25 000	23 000	0
Financial Balance	−28 000	−25 000	−22 000	3 000
Earnings Before Tax	93 000	92 000	−911 000	−3 000
Tax	0	0	0	0
Net Income	65 000	66 000	−933 000	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	99 000	122 000	142 000	232 000
Total Assets	99 000	122 000	142 000	232 000
Total Retained Equity	−583 000	−647 000	−713 000	219 000
Total Equity	−583 000	−647 000	−713 000	219 000
Total Long-Term Debt	669 000	753 000	837 000	0
Total Current Debt	13 000	16 000	18 000	13 000
Total Equity and Debt	99 000	122 000	142 000	232 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	448 000	415 000	333 000	293 000
Revenue	448 000	415 000	333 000	293 000
Cost of Goods Sold	0	0	0	0
Salary Costs	27 000	27 000	20 000	20 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	355 000	323 000	1 244 000	296 000
Operating Profit	93 000	92 000	−911 000	−3 000
Financial Income	1 000	0	1 000	3 000
Financial Costs	29 000	25 000	23 000	0
Financial Balance	−28 000	−25 000	−22 000	3 000
Dividends	0	0	0	0
Net Income	65 000	66 000	−933 000	0

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	83 000	109 000	139 000	232 000
Total Current Assets	99 000	122 000	142 000	232 000
Total Assets	99 000	122 000	142 000	232 000
Total Equity	−583 000	−647 000	−713 000	219 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	669 000	753 000	837 000	0
Creditors	6 000	7 000	8 000	5 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	7 000	10 000	10 000	8 000
Total Current Debt	13 000	16 000	18 000	13 000
Total Equity and Debt	99 000	122 000	142 000	232 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−11,15 %	−10,2 %	130,86 %	0 %
Debt-to-Equity Ratio	−1,15	−1,16	−1,17	0
Operating Profit Margin	20,76 %	22,17 %	−273,57 %	−1,02 %
Current Ratio	7,62	7,63	7,89	17,85
Quick Ratio	7,62	7,63	7,89	17,85
Equity Ratio	−5,89	−5,3	−5,02	0,94
Gross Profit Margin	100 %	100 %	100 %	100 %