AABOL TRADISJONSBYGG AS

2917 SKRAUTVÅL

Finances

Share Ownership

Return on Equity

18,77 %

Current Ratio

1,06

Debt-to-Equity Ratio

1,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 256 000	2 323 000	1 492 000	643 000
Net Income	64 000	197 000	63 000	−8 000
Total Assets	906 000	685 000	363 000	186 000
Total Equity	341 000	277 000	80 000	16 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 256 000	2 323 000	1 492 000	643 000
Expenditure	2 171 000	2 070 000	1 413 000	650 000
Operating Profit	85 000	253 000	79 000	−8 000
Financial Income	0	0	0	0
Financial Costs	3 000	0	0	0
Financial Balance	−3 000	0	0	0
Earnings Before Tax	82 000	253 000	79 000	−8 000
Tax	18 000	56 000	16 000	0
Net Income	64 000	197 000	63 000	−8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	708 000	355 000	184 000	57 000
Total Current Assets	198 000	330 000	179 000	129 000
Total Assets	906 000	685 000	363 000	186 000
Total Retained Equity	316 000	252 000	55 000	−8 000
Total Equity	341 000	277 000	80 000	16 000
Total Long-Term Debt	379 000	16 000	11 000	0
Total Current Debt	186 000	392 000	272 000	169 000
Total Equity and Debt	906 000	685 000	363 000	186 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 256 000	2 323 000	1 483 000	643 000
Other Income	0	0	9 000	0
Revenue	2 256 000	2 323 000	1 492 000	643 000
Cost of Goods Sold	1 311 000	1 354 000	733 000	248 000
Salary Costs	460 000	463 000	339 000	156 000
Depreciation	58 000	48 000	12 000	0
Impairment	0	0	0	0
Expenditure	2 171 000	2 070 000	1 413 000	650 000
Operating Profit	85 000	253 000	79 000	−8 000
Financial Income	0	0	0	0
Financial Costs	3 000	0	0	0
Financial Balance	−3 000	0	0	0
Dividends	0	0	0	0
Net Income	64 000	197 000	63 000	−8 000

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	281 000	166 000	184 000	57 000
Fixtures	427 000	189 000	0	0
Total Tangible Assets	708 000	355 000	184 000	57 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	708 000	355 000	184 000	57 000
Stock	0	3 000	10 000	5 000
Total Investments	0	0	0	0
Cash, Bank	90 000	208 000	161 000	46 000
Total Current Assets	198 000	330 000	179 000	129 000
Total Assets	906 000	685 000	363 000	186 000
Total Equity	341 000	277 000	80 000	16 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	379 000	16 000	11 000	0
Creditors	92 000	42 000	92 000	113 000
Unpaid Taxes	50 000	105 000	17 000	18 000
Dividends	0	0	0	0
Other Current Debt	43 000	195 000	158 000	38 000
Total Current Debt	186 000	392 000	272 000	169 000
Total Equity and Debt	906 000	685 000	363 000	186 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,77 %	71,12 %	78,75 %	−50 %
Debt-to-Equity Ratio	1,11	0,06	0,14	0
Operating Profit Margin	3,77 %	10,89 %	5,29 %	−1,24 %
Current Ratio	1,06	0,84	0,66	0,76
Quick Ratio	1,06	0,85	0,68	0,79
Equity Ratio	0,38	0,4	0,22	0,09
Gross Profit Margin	41,89 %	41,71 %	50,87 %	61,43 %