AKONSULT AS

1423 SKI

Finances

Share Ownership

Return on Equity

62,74 %

Current Ratio

4,67

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 282 000	1 055 000	1 423 000	1 131 000
Net Income	687 000	410 000	823 000	452 000
Total Assets	1 393 000	616 000	1 037 000	1 113 000
Total Equity	1 095 000	408 000	63 000	40 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 282 000	1 055 000	1 423 000	1 131 000
Expenditure	401 000	529 000	452 000	551 000
Operating Profit	881 000	527 000	971 000	580 000
Financial Income	1 000	0	1 000	1 000
Financial Costs	0	1 000	0	0
Financial Balance	1 000	−1 000	1 000	1 000
Earnings Before Tax	882 000	527 000	972 000	581 000
Tax	195 000	117 000	149 000	129 000
Net Income	687 000	410 000	823 000	452 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 393 000	616 000	1 037 000	1 113 000
Total Assets	1 393 000	616 000	1 037 000	1 113 000
Total Retained Equity	1 065 000	378 000	33 000	10 000
Total Equity	1 095 000	408 000	63 000	40 000
Total Long-Term Debt	0	0	−4 000	0
Total Current Debt	298 000	208 000	978 000	1 073 000
Total Equity and Debt	1 393 000	616 000	1 037 000	1 113 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 282 000	1 055 000	1 423 000	1 131 000
Other Income	0	0	0	0
Revenue	1 282 000	1 055 000	1 423 000	1 131 000
Cost of Goods Sold	100 000	292 000	184 000	333 000
Salary Costs	23 000	22 000	23 000	7 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	401 000	529 000	452 000	551 000
Operating Profit	881 000	527 000	971 000	580 000
Financial Income	1 000	0	1 000	1 000
Financial Costs	0	1 000	0	0
Financial Balance	1 000	−1 000	1 000	1 000
Dividends	0	0	800 000	900 000
Net Income	687 000	410 000	823 000	452 000

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	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	1 344 000	581 000	1 035 000	1 060 000
Total Current Assets	1 393 000	616 000	1 037 000	1 113 000
Total Assets	1 393 000	616 000	1 037 000	1 113 000
Total Equity	1 095 000	408 000	63 000	40 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	−4 000	0
Creditors	69 000	31 000	−2 000	34 000
Unpaid Taxes	19 000	46 000	25 000	13 000
Dividends	0	0	800 000	900 000
Other Current Debt	16 000	14 000	6 000	−3 000
Total Current Debt	298 000	208 000	978 000	1 073 000
Total Equity and Debt	1 393 000	616 000	1 037 000	1 113 000

Financial indicators	2022	2021	2020	2019
Return on Equity	62,74 %	100,49 %	1 306,35 %	1 130 %
Debt-to-Equity Ratio	0	0	−0,06	0
Operating Profit Margin	68,72 %	49,95 %	68,24 %	51,28 %
Current Ratio	4,67	2,96	1,06	1,04
Quick Ratio	4,67	2,96	1,06	1,04
Equity Ratio	0,79	0,66	0,06	0,04
Gross Profit Margin	92,2 %	72,32 %	87,07 %	70,56 %