FABEL ARKITEKTER AS

0152 OSLO

Finances

Return on Equity

51,17 %

Current Ratio

1,61

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	32 398 000	29 006 000	25 054 000	27 494 000
Net Income	3 422 000	3 621 000	2 625 000	2 079 000
Total Assets	16 257 000	14 565 000	12 485 000	11 100 000
Total Equity	6 688 000	5 566 000	4 501 000	4 324 000

Income (NOK)	2022	2021	2020	2019
Revenue	32 398 000	29 006 000	25 054 000	27 494 000
Expenditure	27 961 000	24 365 000	21 689 000	24 827 000
Operating Profit	4 436 000	4 642 000	3 365 000	2 667 000
Financial Income	0	0	1 000	3 000
Financial Costs	6 000	0	1 000	2 000
Financial Balance	−6 000	0	0	1 000
Earnings Before Tax	4 431 000	4 642 000	3 365 000	2 667 000
Tax	1 008 000	1 021 000	741 000	589 000
Net Income	3 422 000	3 621 000	2 625 000	2 079 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	888 000	768 000	928 000	779 000
Total Current Assets	15 368 000	13 797 000	11 557 000	10 322 000
Total Assets	16 257 000	14 565 000	12 485 000	11 100 000
Total Retained Equity	6 628 000	5 506 000	4 441 000	4 264 000
Total Equity	6 688 000	5 566 000	4 501 000	4 324 000
Total Long-Term Debt	0	0	11 000	0
Total Current Debt	9 569 000	9 000 000	7 973 000	6 777 000
Total Equity and Debt	16 257 000	14 565 000	12 485 000	11 100 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	32 398 000	29 006 000	25 054 000	27 494 000
Other Income	0	0	0	0
Revenue	32 398 000	29 006 000	25 054 000	27 494 000
Cost of Goods Sold	755 000	245 000	1 780 000	3 818 000
Salary Costs	22 790 000	20 579 000	15 785 000	17 259 000
Depreciation	242 000	243 000	178 000	74 000
Impairment	0	0	0	0
Expenditure	27 961 000	24 365 000	21 689 000	24 827 000
Operating Profit	4 436 000	4 642 000	3 365 000	2 667 000
Financial Income	0	0	1 000	3 000
Financial Costs	6 000	0	1 000	2 000
Financial Balance	−6 000	0	0	1 000
Dividends	2 300 000	2 556 000	1 648 000	665 000
Net Income	3 422 000	3 621 000	2 625 000	2 079 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	19 000	1 000	0	1 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	869 000	767 000	928 000	778 000
Total Tangible Assets	869 000	767 000	928 000	778 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	888 000	768 000	928 000	779 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	10 007 000	7 201 000	4 353 000	2 622 000
Total Current Assets	15 368 000	13 797 000	11 557 000	10 322 000
Total Assets	16 257 000	14 565 000	12 485 000	11 100 000
Total Equity	6 688 000	5 566 000	4 501 000	4 324 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	11 000	0
Creditors	1 312 000	1 031 000	1 948 000	1 509 000
Unpaid Taxes	2 702 000	2 240 000	2 018 000	1 602 000
Dividends	2 300 000	2 556 000	1 648 000	665 000
Other Current Debt	2 228 000	4 695 000	1 631 000	2 591 000
Total Current Debt	9 569 000	9 000 000	7 973 000	6 777 000
Total Equity and Debt	16 257 000	14 565 000	12 485 000	11 100 000

Financial indicators	2022	2021	2020	2019
Return on Equity	51,17 %	65,06 %	58,32 %	48,08 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,69 %	16 %	13,43 %	9,7 %
Current Ratio	1,61	1,53	1,45	1,52
Quick Ratio	1,61	1,53	1,45	1,52
Equity Ratio	0,41	0,38	0,36	0,39
Gross Profit Margin	97,67 %	99,16 %	92,9 %	86,11 %