AMABEL EIENDOM AS

4887 GRIMSTAD

Finances

Share Ownership

Return on Equity

10,34 %

Current Ratio

3,3

Debt-to-Equity Ratio

4,87

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 280 000	1 179 000	1 143 000	392 000
Net Income	174 000	367 000	175 000	53 000
Total Assets	10 133 000	7 520 000	5 499 000	5 468 000
Total Equity	1 682 000	1 509 000	1 141 000	967 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 280 000	1 179 000	1 143 000	392 000
Expenditure	778 000	559 000	773 000	312 000
Operating Profit	502 000	620 000	370 000	80 000
Financial Income	0	0	0	0
Financial Costs	280 000	150 000	146 000	12 000
Financial Balance	−280 000	−150 000	−146 000	−12 000
Earnings Before Tax	223 000	471 000	224 000	68 000
Tax	49 000	104 000	49 000	15 000
Net Income	174 000	367 000	175 000	53 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 295 000	6 722 000	5 077 000	5 322 000
Total Current Assets	838 000	799 000	422 000	146 000
Total Assets	10 133 000	7 520 000	5 499 000	5 468 000
Total Retained Equity	902 000	729 000	361 000	187 000
Total Equity	1 682 000	1 509 000	1 141 000	967 000
Total Long-Term Debt	8 197 000	5 783 000	4 209 000	4 360 000
Total Current Debt	254 000	228 000	149 000	141 000
Total Equity and Debt	10 133 000	7 520 000	5 499 000	5 468 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 280 000	1 179 000	1 143 000	392 000
Revenue	1 280 000	1 179 000	1 143 000	392 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	134 000	118 000	104 000	0
Impairment	0	0	0	0
Expenditure	778 000	559 000	773 000	312 000
Operating Profit	502 000	620 000	370 000	80 000
Financial Income	0	0	0	0
Financial Costs	280 000	150 000	146 000	12 000
Financial Balance	−280 000	−150 000	−146 000	−12 000
Dividends	0	0	0	0
Net Income	174 000	367 000	175 000	53 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 295 000	6 722 000	5 077 000	5 151 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 295 000	6 722 000	5 077 000	5 151 000
Total Fiancial Fixed Assets	0	0	0	170 000
Total Fixed Assets	9 295 000	6 722 000	5 077 000	5 322 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	822 000	757 000	351 000	144 000
Total Current Assets	838 000	799 000	422 000	146 000
Total Assets	10 133 000	7 520 000	5 499 000	5 468 000
Total Equity	1 682 000	1 509 000	1 141 000	967 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 197 000	5 783 000	4 209 000	4 360 000
Creditors	74 000	19 000	20 000	0
Unpaid Taxes	48 000	35 000	23 000	126 000
Dividends	0	0	0	0
Other Current Debt	103 000	91 000	80 000	0
Total Current Debt	254 000	228 000	149 000	141 000
Total Equity and Debt	10 133 000	7 520 000	5 499 000	5 468 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,34 %	24,32 %	15,34 %	5,48 %
Debt-to-Equity Ratio	4,87	3,83	3,69	4,51
Operating Profit Margin	39,22 %	52,59 %	32,37 %	20,41 %
Current Ratio	3,3	3,5	2,83	1,04
Quick Ratio	3,3	3,5	2,83	1,04
Equity Ratio	0,17	0,2	0,21	0,18
Gross Profit Margin	100 %	100 %	100 %	100 %