Abacus Consult AS

1349 RYKKINN

Finances

Return on Equity

4,44 %

Current Ratio

2,73

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	517 000	50 000	0	602 000
Net Income	232 000	−1 075 000	−12 131 000	−11 937 000
Total Assets	5 998 000	5 839 000	7 158 000	21 908 000
Total Equity	5 228 000	4 997 000	6 072 000	20 409 000

Income (NOK)	2022	2021	2020	2019
Revenue	517 000	50 000	0	602 000
Expenditure	166 000	110 000	389 000	885 000
Operating Profit	351 000	−61 000	−389 000	−283 000
Financial Income	83 000	263 000	2 189 000	8 455 000
Financial Costs	202 000	1 307 000	13 931 000	20 124 000
Financial Balance	−119 000	−1 044 000	−11 742 000	−11 669 000
Earnings Before Tax	232 000	−1 105 000	−12 131 000	−11 953 000
Tax	0	−30 000	0	−16 000
Net Income	232 000	−1 075 000	−12 131 000	−11 937 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 206 000	5 408 000	7 022 000	12 616 000
Total Current Assets	792 000	431 000	137 000	9 292 000
Total Assets	5 998 000	5 839 000	7 158 000	21 908 000
Total Retained Equity	4 440 000	4 209 000	5 284 000	19 547 000
Total Equity	5 228 000	4 997 000	6 072 000	20 409 000
Total Long-Term Debt	480 000	540 000	841 000	841 000
Total Current Debt	290 000	302 000	245 000	658 000
Total Equity and Debt	5 998 000	5 839 000	7 158 000	21 908 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	517 000	50 000	0	576 000
Other Income	0	0	0	26 000
Revenue	517 000	50 000	0	602 000
Cost of Goods Sold	0	0	0	0
Salary Costs	15 000	10 000	6 000	100 000
Depreciation	0	0	0	33 000
Impairment	0	0	0	0
Expenditure	166 000	110 000	389 000	885 000
Operating Profit	351 000	−61 000	−389 000	−283 000
Financial Income	83 000	263 000	2 189 000	8 455 000
Financial Costs	202 000	1 307 000	13 931 000	20 124 000
Financial Balance	−119 000	−1 044 000	−11 742 000	−11 669 000
Dividends	0	0	0	0
Net Income	232 000	−1 075 000	−12 131 000	−11 937 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	2 403 000
Machinery and Plant Facilities	0	0	0	122 000
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	2 525 000
Total Fiancial Fixed Assets	5 206 000	5 408 000	7 022 000	10 091 000
Total Fixed Assets	5 206 000	5 408 000	7 022 000	12 616 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	259 000	371 000	77 000	9 211 000
Total Current Assets	792 000	431 000	137 000	9 292 000
Total Assets	5 998 000	5 839 000	7 158 000	21 908 000
Total Equity	5 228 000	4 997 000	6 072 000	20 409 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	480 000	540 000	841 000	841 000
Creditors	51 000	8 000	0	0
Unpaid Taxes	0	0	0	19 000
Dividends	0	0	0	0
Other Current Debt	239 000	294 000	245 000	639 000
Total Current Debt	290 000	302 000	245 000	658 000
Total Equity and Debt	5 998 000	5 839 000	7 158 000	21 908 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,44 %	−21,51 %	−199,79 %	−58,49 %
Debt-to-Equity Ratio	0,09	0,11	0,14	0,04
Operating Profit Margin	67,89 %	−122 %	-	−47,01 %
Current Ratio	2,73	1,43	0,56	14,12
Quick Ratio	2,73	1,43	0,56	14,12
Equity Ratio	0,87	0,86	0,85	0,93
Gross Profit Margin	100 %	100 %	-	100 %