AKERSHUS GRUNNBORING AS

2323 INGEBERG

Finances

Share Ownership

Return on Equity

78,58 %

Current Ratio

1,26

Debt-to-Equity Ratio

1,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 986 000	14 678 000	12 232 000	11 413 000
Net Income	3 577 000	4 206 000	3 410 000	2 855 000
Total Assets	16 427 000	14 580 000	12 887 000	8 251 000
Total Equity	4 552 000	4 375 000	3 969 000	3 559 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 986 000	14 678 000	12 232 000	11 413 000
Expenditure	10 295 000	9 207 000	7 949 000	7 800 000
Operating Profit	4 691 000	5 471 000	4 283 000	3 613 000
Financial Income	42 000	9 000	19 000	33 000
Financial Costs	147 000	87 000	31 000	1 000
Financial Balance	−105 000	−78 000	−12 000	32 000
Earnings Before Tax	4 586 000	5 393 000	4 271 000	3 645 000
Tax	1 009 000	1 186 000	861 000	790 000
Net Income	3 577 000	4 206 000	3 410 000	2 855 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 427 000	4 528 000	4 586 000	1 180 000
Total Current Assets	9 000 000	10 052 000	8 301 000	7 071 000
Total Assets	16 427 000	14 580 000	12 887 000	8 251 000
Total Retained Equity	4 452 000	4 275 000	3 869 000	3 459 000
Total Equity	4 552 000	4 375 000	3 969 000	3 559 000
Total Long-Term Debt	4 728 000	2 380 000	2 930 000	0
Total Current Debt	7 147 000	7 825 000	5 988 000	4 691 000
Total Equity and Debt	16 427 000	14 580 000	12 887 000	8 251 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 969 000	14 678 000	12 219 000	11 413 000
Other Income	17 000	0	14 000	0
Revenue	14 986 000	14 678 000	12 232 000	11 413 000
Cost of Goods Sold	2 322 000	1 925 000	1 643 000	2 030 000
Salary Costs	4 298 000	4 211 000	3 797 000	3 363 000
Depreciation	1 282 000	993 000	651 000	378 000
Impairment	0	0	0	0
Expenditure	10 295 000	9 207 000	7 949 000	7 800 000
Operating Profit	4 691 000	5 471 000	4 283 000	3 613 000
Financial Income	42 000	9 000	19 000	33 000
Financial Costs	147 000	87 000	31 000	1 000
Financial Balance	−105 000	−78 000	−12 000	32 000
Dividends	3 400 000	3 800 000	3 000 000	2 000 000
Net Income	3 577 000	4 206 000	3 410 000	2 855 000

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	5 917 000	2 978 000	3 606 000	140 000
Fixtures	1 510 000	1 550 000	980 000	1 041 000
Total Tangible Assets	7 427 000	4 528 000	4 586 000	1 180 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 427 000	4 528 000	4 586 000	1 180 000
Stock	35 000	35 000	35 000	42 000
Total Investments	0	0	0	0
Cash, Bank	5 949 000	6 475 000	6 963 000	5 969 000
Total Current Assets	9 000 000	10 052 000	8 301 000	7 071 000
Total Assets	16 427 000	14 580 000	12 887 000	8 251 000
Total Equity	4 552 000	4 375 000	3 969 000	3 559 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 728 000	2 380 000	2 930 000	0
Creditors	1 119 000	733 000	254 000	499 000
Unpaid Taxes	619 000	864 000	776 000	587 000
Dividends	3 400 000	3 800 000	3 000 000	2 000 000
Other Current Debt	1 092 000	1 259 000	1 211 000	815 000
Total Current Debt	7 147 000	7 825 000	5 988 000	4 691 000
Total Equity and Debt	16 427 000	14 580 000	12 887 000	8 251 000

Financial indicators	2022	2021	2020	2019
Return on Equity	78,58 %	96,14 %	85,92 %	80,22 %
Debt-to-Equity Ratio	1,04	0,54	0,74	0
Operating Profit Margin	31,3 %	37,27 %	35,01 %	31,66 %
Current Ratio	1,26	1,28	1,39	1,51
Quick Ratio	1,27	1,29	1,39	1,52
Equity Ratio	0,28	0,3	0,31	0,43
Gross Profit Margin	84,51 %	86,89 %	86,57 %	82,21 %