AKSIOM INVESTERING AS

4005 STAVANGER

Finances

Return on Equity

11,34 %

Current Ratio

7,17

Debt-to-Equity Ratio

4,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 651 000	3 400 000	1 341 000	1 074 000
Net Income	103 000	86 000	212 000	135 000
Total Assets	5 488 000	2 980 000	3 268 000	216 000
Total Equity	908 000	804 000	718 000	106 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 651 000	3 400 000	1 341 000	1 074 000
Expenditure	3 374 000	3 205 000	1 060 000	938 000
Operating Profit	277 000	195 000	281 000	135 000
Financial Income	1 000	0	0	0
Financial Costs	142 000	87 000	8 000	1 000
Financial Balance	−141 000	−87 000	−8 000	−1 000
Earnings Before Tax	135 000	109 000	274 000	135 000
Tax	32 000	22 000	62 000	0
Net Income	103 000	86 000	212 000	135 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	38 000	15 000	2 834 000	13 000
Total Current Assets	5 450 000	2 965 000	434 000	203 000
Total Assets	5 488 000	2 980 000	3 268 000	216 000
Total Retained Equity	408 000	304 000	218 000	6 000
Total Equity	908 000	804 000	718 000	106 000
Total Long-Term Debt	3 820 000	2 050 000	2 361 000	0
Total Current Debt	760 000	126 000	189 000	110 000
Total Equity and Debt	5 488 000	2 980 000	3 268 000	216 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 651 000	3 400 000	1 341 000	1 074 000
Other Income	0	0	0	0
Revenue	3 651 000	3 400 000	1 341 000	1 074 000
Cost of Goods Sold	2 969 000	2 879 000	0	0
Salary Costs	101 000	131 000	882 000	255 000
Depreciation	0	9 000	14 000	4 000
Impairment	0	0	0	0
Expenditure	3 374 000	3 205 000	1 060 000	938 000
Operating Profit	277 000	195 000	281 000	135 000
Financial Income	1 000	0	0	0
Financial Costs	142 000	87 000	8 000	1 000
Financial Balance	−141 000	−87 000	−8 000	−1 000
Dividends	0	0	0	0
Net Income	103 000	86 000	212 000	135 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	2 811 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	9 000	13 000
Total Tangible Assets	0	0	2 819 000	13 000
Total Fiancial Fixed Assets	38 000	15 000	15 000	0
Total Fixed Assets	38 000	15 000	2 834 000	13 000
Stock	5 444 000	2 820 000	0	0
Total Investments	0	0	0	0
Cash, Bank	3 000	112 000	398 000	80 000
Total Current Assets	5 450 000	2 965 000	434 000	203 000
Total Assets	5 488 000	2 980 000	3 268 000	216 000
Total Equity	908 000	804 000	718 000	106 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 820 000	2 050 000	2 361 000	0
Creditors	2 000	0	1 000	11 000
Unpaid Taxes	138 000	−13 000	69 000	49 000
Dividends	0	0	0	0
Other Current Debt	6 000	90 000	82 000	51 000
Total Current Debt	760 000	126 000	189 000	110 000
Total Equity and Debt	5 488 000	2 980 000	3 268 000	216 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,34 %	10,7 %	29,53 %	127,36 %
Debt-to-Equity Ratio	4,21	2,55	3,29	0
Operating Profit Margin	7,59 %	5,74 %	20,95 %	12,57 %
Current Ratio	7,17	23,53	2,3	1,85
Quick Ratio	−1,16	−1,1	2,3	1,85
Equity Ratio	0,17	0,27	0,22	0,49
Gross Profit Margin	18,68 %	15,32 %	100 %	100 %