ABEL CONSULT AS

7042 TRONDHEIM

Finances

Share Ownership

Return on Equity

20,22 %

Current Ratio

1,67

Debt-to-Equity Ratio

0,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	366 000	353 000	369 000	140 000
Net Income	131 000	121 000	178 000	−7 000
Total Assets	1 189 000	1 112 000	742 000	626 000
Total Equity	648 000	518 000	397 000	318 000

Income (NOK)	2022	2021	2020	2019
Revenue	366 000	353 000	369 000	140 000
Expenditure	169 000	198 000	142 000	147 000
Operating Profit	196 000	155 000	226 000	−7 000
Financial Income	1 000	0	0	0
Financial Costs	30 000	0	0	0
Financial Balance	−29 000	0	0	0
Earnings Before Tax	167 000	155 000	227 000	−7 000
Tax	37 000	34 000	48 000	0
Net Income	131 000	121 000	178 000	−7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	500 000	500 000	500 000	510 000
Total Current Assets	689 000	612 000	242 000	116 000
Total Assets	1 189 000	1 112 000	742 000	626 000
Total Retained Equity	548 000	418 000	297 000	218 000
Total Equity	648 000	518 000	397 000	318 000
Total Long-Term Debt	128 000	128 000	128 000	128 000
Total Current Debt	413 000	466 000	218 000	180 000
Total Equity and Debt	1 189 000	1 112 000	742 000	626 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	366 000	353 000	369 000	140 000
Revenue	366 000	353 000	369 000	140 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	169 000	198 000	142 000	147 000
Operating Profit	196 000	155 000	226 000	−7 000
Financial Income	1 000	0	0	0
Financial Costs	30 000	0	0	0
Financial Balance	−29 000	0	0	0
Dividends	0	0	100 000	0
Net Income	131 000	121 000	178 000	−7 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	500 000	500 000	500 000	500 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	500 000	500 000	500 000	500 000
Total Fiancial Fixed Assets	0	0	0	10 000
Total Fixed Assets	500 000	500 000	500 000	510 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	680 000	602 000	233 000	116 000
Total Current Assets	689 000	612 000	242 000	116 000
Total Assets	1 189 000	1 112 000	742 000	626 000
Total Equity	648 000	518 000	397 000	318 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	128 000	128 000	128 000	128 000
Creditors	0	2 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	100 000	0
Other Current Debt	376 000	429 000	69 000	80 000
Total Current Debt	413 000	466 000	218 000	180 000
Total Equity and Debt	1 189 000	1 112 000	742 000	626 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,22 %	23,36 %	44,84 %	−2,2 %
Debt-to-Equity Ratio	0,2	0,25	0,32	0,4
Operating Profit Margin	53,55 %	43,91 %	61,25 %	−5 %
Current Ratio	1,67	1,31	1,11	0,64
Quick Ratio	1,67	1,31	1,11	0,64
Equity Ratio	0,54	0,47	0,54	0,51
Gross Profit Margin	100 %	100 %	100 %	100 %