N-ABEL AS

2317 HAMAR

Finances

Share Ownership

Return on Equity

0,43 %

Current Ratio

1,13

Debt-to-Equity Ratio

0,98

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 145 000	2 759 000	4 238 000	559 000
Net Income	11 000	12 000	83 000	40 000
Total Assets	5 662 000	5 679 000	6 508 000	1 580 000
Total Equity	2 547 000	2 536 000	2 524 000	1 060 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 145 000	2 759 000	4 238 000	559 000
Expenditure	2 922 000	2 697 000	4 091 000	501 000
Operating Profit	223 000	61 000	147 000	58 000
Financial Income	18 000	37 000	52 000	0
Financial Costs	223 000	80 000	92 000	9 000
Financial Balance	−205 000	−43 000	−40 000	−9 000
Earnings Before Tax	17 000	18 000	107 000	49 000
Tax	6 000	6 000	24 000	9 000
Net Income	11 000	12 000	83 000	40 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 968 000	4 930 000	4 808 000	1 027 000
Total Current Assets	694 000	750 000	1 700 000	553 000
Total Assets	5 662 000	5 679 000	6 508 000	1 580 000
Total Retained Equity	147 000	136 000	124 000	40 000
Total Equity	2 547 000	2 536 000	2 524 000	1 060 000
Total Long-Term Debt	2 500 000	2 503 000	2 505 000	2 000
Total Current Debt	615 000	641 000	1 480 000	518 000
Total Equity and Debt	5 662 000	5 679 000	6 508 000	1 580 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 107 000	2 584 000	2 978 000	559 000
Other Income	38 000	175 000	1 260 000	0
Revenue	3 145 000	2 759 000	4 238 000	559 000
Cost of Goods Sold	0	0	388 000	371 000
Salary Costs	609 000	882 000	1 115 000	62 000
Depreciation	635 000	567 000	348 000	0
Impairment	0	0	0	0
Expenditure	2 922 000	2 697 000	4 091 000	501 000
Operating Profit	223 000	61 000	147 000	58 000
Financial Income	18 000	37 000	52 000	0
Financial Costs	223 000	80 000	92 000	9 000
Financial Balance	−205 000	−43 000	−40 000	−9 000
Dividends	0	0	0	0
Net Income	11 000	12 000	83 000	40 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	4 958 000	4 903 000	4 765 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	10 000	26 000	43 000	1 027 000
Total Tangible Assets	10 000	26 000	43 000	1 027 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 968 000	4 930 000	4 808 000	1 027 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	380 000	250 000	827 000	38 000
Total Current Assets	694 000	750 000	1 700 000	553 000
Total Assets	5 662 000	5 679 000	6 508 000	1 580 000
Total Equity	2 547 000	2 536 000	2 524 000	1 060 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 500 000	2 503 000	2 505 000	2 000
Creditors	229 000	245 000	515 000	177 000
Unpaid Taxes	182 000	124 000	264 000	250 000
Dividends	0	0	0	0
Other Current Debt	194 000	263 000	680 000	85 000
Total Current Debt	615 000	641 000	1 480 000	518 000
Total Equity and Debt	5 662 000	5 679 000	6 508 000	1 580 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,43 %	0,47 %	3,29 %	3,77 %
Debt-to-Equity Ratio	0,98	0,99	0,99	0
Operating Profit Margin	7,09 %	2,21 %	3,47 %	10,38 %
Current Ratio	1,13	1,17	1,15	1,07
Quick Ratio	1,13	1,17	1,15	1,07
Equity Ratio	0,45	0,45	0,39	0,67
Gross Profit Margin	100 %	100 %	90,84 %	33,63 %