ABNC AS

3050 MJØNDALEN

Finances

Share Ownership

Return on Equity

34,82 %

Current Ratio

0,14

Debt-to-Equity Ratio

−0,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	180 000	12 000	154 000
Net Income	−203 000	−185 000	−224 000	1 000
Total Assets	78 000	29 000	97 000	117 000
Total Equity	−583 000	−381 000	−196 000	28 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	180 000	12 000	154 000
Expenditure	203 000	365 000	236 000	152 000
Operating Profit	−203 000	−185 000	−224 000	2 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−203 000	−185 000	−224 000	2 000
Tax	0	0	0	0
Net Income	−203 000	−185 000	−224 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 000	4 000	4 000	4 000
Total Current Assets	74 000	25 000	93 000	113 000
Total Assets	78 000	29 000	97 000	117 000
Total Retained Equity	−613 000	−411 000	−226 000	−2 000
Total Equity	−583 000	−381 000	−196 000	28 000
Total Long-Term Debt	122 000	25 000	0	0
Total Current Debt	539 000	385 000	293 000	89 000
Total Equity and Debt	78 000	29 000	97 000	117 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	180 000	12 000	154 000
Other Income	0	0	0	0
Revenue	0	180 000	12 000	154 000
Cost of Goods Sold	0	175 000	1 000	0
Salary Costs	197 000	184 000	231 000	131 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	203 000	365 000	236 000	152 000
Operating Profit	−203 000	−185 000	−224 000	2 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−203 000	−185 000	−224 000	1 000

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	4 000	4 000	4 000	4 000
Total Fixed Assets	4 000	4 000	4 000	4 000
Stock	0	0	0	0
Total Investments	6 000	6 000	6 000	6 000
Cash, Bank	64 000	45 000	85 000	82 000
Total Current Assets	74 000	25 000	93 000	113 000
Total Assets	78 000	29 000	97 000	117 000
Total Equity	−583 000	−381 000	−196 000	28 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	122 000	25 000	0	0
Creditors	0	2 000	0	0
Unpaid Taxes	9 000	7 000	15 000	8 000
Dividends	0	0	0	0
Other Current Debt	508 000	353 000	256 000	60 000
Total Current Debt	539 000	385 000	293 000	89 000
Total Equity and Debt	78 000	29 000	97 000	117 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,82 %	48,56 %	114,29 %	3,57 %
Debt-to-Equity Ratio	−0,21	−0,07	−0	0
Operating Profit Margin	-	−102,78 %	−1 866,67 %	1,3 %
Current Ratio	0,14	0,06	0,32	1,27
Quick Ratio	0,14	0,06	0,32	1,27
Equity Ratio	−7,47	−13,14	−2,02	0,24
Gross Profit Margin	-	2,78 %	91,67 %	100 %