ABACUS REGNSKAPSKONTOR AS

0680 OSLO

Finances

Share Ownership

Return on Equity

34,74 %

Current Ratio

2,73

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 438 000	2 339 000	2 723 000	2 279 000
Net Income	231 000	241 000	219 000	216 000
Total Assets	1 024 000	891 000	1 312 000	1 126 000
Total Equity	665 000	434 000	543 000	504 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 438 000	2 339 000	2 723 000	2 279 000
Expenditure	2 143 000	2 032 000	2 446 000	2 006 000
Operating Profit	294 000	307 000	277 000	275 000
Financial Income	2 000	2 000	3 000	3 000
Financial Costs	0	0	0	1 000
Financial Balance	2 000	2 000	3 000	2 000
Earnings Before Tax	297 000	309 000	281 000	277 000
Tax	65 000	68 000	62 000	61 000
Net Income	231 000	241 000	219 000	216 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	45 000	47 000	104 000	89 000
Total Current Assets	978 000	843 000	1 208 000	1 037 000
Total Assets	1 024 000	891 000	1 312 000	1 126 000
Total Retained Equity	565 000	334 000	443 000	404 000
Total Equity	665 000	434 000	543 000	504 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	358 000	457 000	768 000	622 000
Total Equity and Debt	1 024 000	891 000	1 312 000	1 126 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 264 000	2 245 000	2 690 000	2 259 000
Other Income	173 000	94 000	33 000	20 000
Revenue	2 438 000	2 339 000	2 723 000	2 279 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 228 000	1 223 000	1 821 000	1 383 000
Depreciation	0	12 000	12 000	12 000
Impairment	0	0	0	0
Expenditure	2 143 000	2 032 000	2 446 000	2 006 000
Operating Profit	294 000	307 000	277 000	275 000
Financial Income	2 000	2 000	3 000	3 000
Financial Costs	0	0	0	1 000
Financial Balance	2 000	2 000	3 000	2 000
Dividends	0	100 000	180 000	200 000
Net Income	231 000	241 000	219 000	216 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	45 000	47 000	92 000	66 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	12 000	23 000
Total Tangible Assets	0	0	12 000	23 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	45 000	47 000	104 000	89 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	167 000	197 000	708 000	546 000
Total Current Assets	978 000	843 000	1 208 000	1 037 000
Total Assets	1 024 000	891 000	1 312 000	1 126 000
Total Equity	665 000	434 000	543 000	504 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	37 000	103 000	0
Unpaid Taxes	150 000	141 000	223 000	186 000
Dividends	0	100 000	180 000	200 000
Other Current Debt	143 000	156 000	175 000	136 000
Total Current Debt	358 000	457 000	768 000	622 000
Total Equity and Debt	1 024 000	891 000	1 312 000	1 126 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,74 %	55,53 %	40,33 %	42,86 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	12,06 %	13,13 %	10,17 %	12,07 %
Current Ratio	2,73	1,84	1,57	1,67
Quick Ratio	2,73	1,84	1,57	1,67
Equity Ratio	0,65	0,49	0,41	0,45
Gross Profit Margin	100 %	100 %	100 %	100 %