JOAKIM ABRAHAMSEN EFTF AS

9008 TROMSØ

Finances

Return on Equity

12,22 %

Current Ratio

0,68

Debt-to-Equity Ratio

0,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	678 000	670 000	654 000	677 000
Net Income	181 000	101 000	236 000	22 000
Total Assets	2 406 000	2 431 000	2 625 000	3 179 000
Total Equity	1 481 000	1 500 000	1 599 000	1 563 000

Income (NOK)	2022	2021	2020	2019
Revenue	678 000	670 000	654 000	677 000
Expenditure	414 000	520 000	331 000	637 000
Operating Profit	264 000	150 000	323 000	39 000
Financial Income	0	0	0	0
Financial Costs	26 000	19 000	20 000	11 000
Financial Balance	−26 000	−19 000	−20 000	−11 000
Earnings Before Tax	239 000	131 000	304 000	28 000
Tax	58 000	30 000	68 000	6 000
Net Income	181 000	101 000	236 000	22 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 117 000	2 157 000	2 130 000	2 163 000
Total Current Assets	289 000	274 000	494 000	1 016 000
Total Assets	2 406 000	2 431 000	2 625 000	3 179 000
Total Retained Equity	1 309 000	1 328 000	1 427 000	1 391 000
Total Equity	1 481 000	1 500 000	1 599 000	1 563 000
Total Long-Term Debt	500 000	600 000	600 000	933 000
Total Current Debt	425 000	331 000	426 000	684 000
Total Equity and Debt	2 406 000	2 431 000	2 625 000	3 179 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	678 000	670 000	654 000	677 000
Revenue	678 000	670 000	654 000	677 000
Cost of Goods Sold	0	0	0	0
Salary Costs	60 000	145 000	36 000	330 000
Depreciation	49 000	48 000	42 000	58 000
Impairment	0	0	0	0
Expenditure	414 000	520 000	331 000	637 000
Operating Profit	264 000	150 000	323 000	39 000
Financial Income	0	0	0	0
Financial Costs	26 000	19 000	20 000	11 000
Financial Balance	−26 000	−19 000	−20 000	−11 000
Dividends	200 000	200 000	200 000	200 000
Net Income	181 000	101 000	236 000	22 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	143 000	135 000	127 000	118 000
Real Eastate	1 919 000	1 961 000	2 003 000	2 045 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	54 000	61 000	0	0
Total Tangible Assets	1 974 000	2 022 000	2 003 000	2 045 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 117 000	2 157 000	2 130 000	2 163 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	204 000	211 000	433 000	955 000
Total Current Assets	289 000	274 000	494 000	1 016 000
Total Assets	2 406 000	2 431 000	2 625 000	3 179 000
Total Equity	1 481 000	1 500 000	1 599 000	1 563 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	500 000	600 000	600 000	933 000
Creditors	78 000	0	59 000	62 000
Unpaid Taxes	36 000	28 000	40 000	39 000
Dividends	200 000	200 000	200 000	200 000
Other Current Debt	45 000	65 000	50 000	365 000
Total Current Debt	425 000	331 000	426 000	684 000
Total Equity and Debt	2 406 000	2 431 000	2 625 000	3 179 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,22 %	6,73 %	14,76 %	1,41 %
Debt-to-Equity Ratio	0,34	0,4	0,38	0,6
Operating Profit Margin	38,94 %	22,39 %	49,39 %	5,76 %
Current Ratio	0,68	0,83	1,16	1,49
Quick Ratio	0,68	0,83	1,16	1,49
Equity Ratio	0,62	0,62	0,61	0,49
Gross Profit Margin	100 %	100 %	100 %	100 %