ABC BOLIG RÅDGIVNING AS

3053 STEINBERG

Finances

Share Ownership

Return on Equity

−95 %

Current Ratio

1,12

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	176 000	487 000	265 000	71 000
Net Income	−19 000	36 000	−5 000	−23 000
Total Assets	135 000	18 000	14 000	0
Total Equity	20 000	38 000	2 000	7 000

Income (NOK)	2022	2021	2020	2019
Revenue	176 000	487 000	265 000	71 000
Expenditure	199 000	439 000	269 000	94 000
Operating Profit	−24 000	49 000	−5 000	−23 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−24 000	49 000	−5 000	−23 000
Tax	−5 000	12 000	0	0
Net Income	−19 000	36 000	−5 000	−23 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 000	0	0	0
Total Current Assets	130 000	18 000	14 000	0
Total Assets	135 000	18 000	14 000	0
Total Retained Equity	−10 000	8 000	−28 000	−23 000
Total Equity	20 000	38 000	2 000	7 000
Total Long-Term Debt	0	424 000	0	0
Total Current Debt	116 000	−445 000	11 000	−7 000
Total Equity and Debt	135 000	18 000	14 000	0

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	174 000	487 000	265 000	71 000
Other Income	1 000	0	0	0
Revenue	176 000	487 000	265 000	71 000
Cost of Goods Sold	2 000	195 000	3 000	0
Salary Costs	88 000	67 000	112 000	76 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	199 000	439 000	269 000	94 000
Operating Profit	−24 000	49 000	−5 000	−23 000
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	−19 000	36 000	−5 000	−23 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	14 000	5 000	1 000	0
Total Current Assets	130 000	18 000	14 000	0
Total Assets	135 000	18 000	14 000	0
Total Equity	20 000	38 000	2 000	7 000
Short-Term Group Debt	28 000	0	0	0
Total Long-Term Debt	0	424 000	0	0
Creditors	15 000	2 000	−56 000	−3 000
Unpaid Taxes	4 000	0	0	−3 000
Dividends	0	0	0	0
Other Current Debt	68 000	−459 000	67 000	−1 000
Total Current Debt	116 000	−445 000	11 000	−7 000
Total Equity and Debt	135 000	18 000	14 000	0

Financial indicators	2022	2021	2020	2019
Return on Equity	−95 %	94,74 %	−250 %	−328,57 %
Debt-to-Equity Ratio	0	11,16	0	0
Operating Profit Margin	−13,64 %	10,06 %	−1,89 %	−32,39 %
Current Ratio	1,12	−0,04	1,27	−0
Quick Ratio	1,12	−0,04	1,27	−0
Equity Ratio	0,15	2,11	0,14	-
Gross Profit Margin	98,86 %	59,96 %	98,87 %	100 %