Ingeniørfirma ABIKO Norsk AS

0579 OSLO

Finances

Return on Equity

30,66 %

Current Ratio

4,31

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	44 684 000	41 240 000	35 174 000	37 048 000
Net Income	13 125 000	12 894 000	9 704 000	10 221 000
Total Assets	49 361 000	40 535 000	29 681 000	32 996 000
Total Equity	42 814 000	34 689 000	21 795 000	28 091 000

Income (NOK)	2022	2021	2020	2019
Revenue	44 684 000	41 240 000	35 174 000	37 048 000
Expenditure	29 992 000	26 126 000	23 354 000	23 929 000
Operating Profit	17 525 000	15 875 000	12 174 000	12 882 000
Financial Income	188 000	595 000	295 000	232 000
Financial Costs	663 000	55 000	12 000	9 000
Financial Balance	−475 000	540 000	283 000	223 000
Earnings Before Tax	17 050 000	16 414 000	12 457 000	13 106 000
Tax	3 925 000	3 520 000	2 752 000	2 886 000
Net Income	13 125 000	12 894 000	9 704 000	10 221 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 143 000	17 018 000	8 786 000	1 155 000
Total Current Assets	28 218 000	23 517 000	20 895 000	31 842 000
Total Assets	49 361 000	40 535 000	29 681 000	32 996 000
Total Retained Equity	42 364 000	34 239 000	21 345 000	27 641 000
Total Equity	42 814 000	34 689 000	21 795 000	28 091 000
Total Long-Term Debt	0	24 000	0	38 000
Total Current Debt	6 547 000	5 823 000	7 886 000	4 867 000
Total Equity and Debt	49 361 000	40 535 000	29 681 000	32 996 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	43 980 000	40 190 000	34 646 000	36 579 000
Other Income	704 000	1 050 000	528 000	468 000
Revenue	44 684 000	41 240 000	35 174 000	37 048 000
Cost of Goods Sold	16 841 000	15 529 000	13 371 000	13 643 000
Salary Costs	8 933 000	7 400 000	6 996 000	7 059 000
Depreciation	385 000	391 000	434 000	375 000
Impairment	0	0	0	0
Expenditure	29 992 000	26 126 000	23 354 000	23 929 000
Operating Profit	17 525 000	15 875 000	12 174 000	12 882 000
Financial Income	188 000	595 000	295 000	232 000
Financial Costs	663 000	55 000	12 000	9 000
Financial Balance	−475 000	540 000	283 000	223 000
Dividends	5 000 000	0	3 000 000	0
Net Income	13 125 000	12 894 000	9 704 000	10 221 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 000	0	15 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 088 000	428 000	721 000	1 155 000
Total Tangible Assets	1 088 000	428 000	721 000	1 155 000
Total Fiancial Fixed Assets	20 054 000	16 590 000	8 050 000	0
Total Fixed Assets	21 143 000	17 018 000	8 786 000	1 155 000
Stock	9 453 000	6 622 000	5 859 000	5 505 000
Total Investments	0	5 018 000	0	0
Cash, Bank	12 800 000	6 361 000	10 414 000	21 980 000
Total Current Assets	28 218 000	23 517 000	20 895 000	31 842 000
Total Assets	49 361 000	40 535 000	29 681 000	32 996 000
Total Equity	42 814 000	34 689 000	21 795 000	28 091 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	24 000	0	38 000
Creditors	0	0	0	0
Unpaid Taxes	1 777 000	1 641 000	1 414 000	1 257 000
Dividends	5 000 000	0	3 000 000	0
Other Current Debt	821 000	704 000	667 000	688 000
Total Current Debt	6 547 000	5 823 000	7 886 000	4 867 000
Total Equity and Debt	49 361 000	40 535 000	29 681 000	32 996 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,66 %	37,17 %	44,52 %	36,39 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	39,22 %	38,49 %	34,61 %	34,77 %
Current Ratio	4,31	4,04	2,65	6,54
Quick Ratio	−9,71	−29,43	10,31	−49,91
Equity Ratio	0,87	0,86	0,73	0,85
Gross Profit Margin	62,31 %	62,34 %	61,99 %	63,17 %