ABRA KONSULT AS

0376 OSLO

Finances

Share Ownership

Return on Equity

218,07 %

Current Ratio

1,08

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	974 000	1 112 000	756 000	556 000
Net Income	362 000	475 000	234 000	54 000
Total Assets	1 493 000	1 192 000	656 000	367 000
Total Equity	166 000	955 000	480 000	246 000

Income (NOK)	2022	2021	2020	2019
Revenue	974 000	1 112 000	756 000	556 000
Expenditure	510 000	503 000	456 000	487 000
Operating Profit	464 000	609 000	300 000	69 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	464 000	609 000	300 000	69 000
Tax	102 000	134 000	66 000	15 000
Net Income	362 000	475 000	234 000	54 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	60 000	80 000	101 000	121 000
Total Current Assets	1 433 000	1 112 000	555 000	246 000
Total Assets	1 493 000	1 192 000	656 000	367 000
Total Retained Equity	143 000	933 000	458 000	224 000
Total Equity	166 000	955 000	480 000	246 000
Total Long-Term Debt	3 000	5 000	6 000	7 000
Total Current Debt	1 324 000	232 000	169 000	114 000
Total Equity and Debt	1 493 000	1 192 000	656 000	367 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	974 000	1 112 000	756 000	556 000
Other Income	0	0	0	0
Revenue	974 000	1 112 000	756 000	556 000
Cost of Goods Sold	0	0	0	0
Salary Costs	290 000	281 000	255 000	281 000
Depreciation	20 000	20 000	20 000	20 000
Impairment	0	0	0	0
Expenditure	510 000	503 000	456 000	487 000
Operating Profit	464 000	609 000	300 000	69 000
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	362 000	475 000	234 000	54 000

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	60 000	80 000	101 000	121 000
Total Tangible Assets	60 000	80 000	101 000	121 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	60 000	80 000	101 000	121 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	370 000	1 112 000	414 000	79 000
Total Current Assets	1 433 000	1 112 000	555 000	246 000
Total Assets	1 493 000	1 192 000	656 000	367 000
Total Equity	166 000	955 000	480 000	246 000
Short-Term Group Debt	1 250 000	0	0	0
Total Long-Term Debt	3 000	5 000	6 000	7 000
Creditors	0	4 000	8 000	7 000
Unpaid Taxes	39 000	63 000	67 000	63 000
Dividends	0	0	0	0
Other Current Debt	30 000	30 000	27 000	30 000
Total Current Debt	1 324 000	232 000	169 000	114 000
Total Equity and Debt	1 493 000	1 192 000	656 000	367 000

Financial indicators	2022	2021	2020	2019
Return on Equity	218,07 %	49,74 %	48,75 %	21,95 %
Debt-to-Equity Ratio	0,02	0,01	0,01	0,03
Operating Profit Margin	47,64 %	54,77 %	39,68 %	12,41 %
Current Ratio	1,08	4,79	3,28	2,16
Quick Ratio	1,08	4,79	3,28	2,16
Equity Ratio	0,11	0,8	0,73	0,67
Gross Profit Margin	100 %	100 %	100 %	100 %