ØYVIND ABRAHAMSEN

1606 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

50,81 %

Current Ratio

14,6

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 923 000	1 412 000	1 838 000	2 140 000
Net Income	1 342 000	821 000	1 457 000	1 715 000
Total Assets	2 743 000	2 353 000	2 726 000	2 604 000
Total Equity	2 641 000	2 297 000	2 630 000	2 329 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 923 000	1 412 000	1 838 000	2 140 000
Expenditure	581 000	591 000	404 000	427 000
Operating Profit	1 342 000	821 000	1 434 000	1 714 000
Financial Income	0	0	26 000	1 000
Financial Costs	0	0	3 000	0
Financial Balance	0	0	23 000	1 000
Earnings Before Tax	1 342 000	821 000	1 457 000	1 715 000
Tax	0	0	0	0
Net Income	1 342 000	821 000	1 457 000	1 715 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 253 000	612 000	7 000	7 000
Total Current Assets	1 489 000	1 742 000	2 719 000	2 597 000
Total Assets	2 743 000	2 353 000	2 726 000	2 604 000
Total Retained Equity	2 641 000	2 297 000	2 630 000	2 329 000
Total Equity	2 641 000	2 297 000	2 630 000	2 329 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	102 000	56 000	96 000	275 000
Total Equity and Debt	2 743 000	2 353 000	2 726 000	2 604 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 923 000	1 399 000	1 838 000	2 140 000
Other Income	0	13 000	0	0
Revenue	1 923 000	1 412 000	1 838 000	2 140 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	86 000
Depreciation	68 000	68 000	0	0
Impairment	0	0	0	0
Expenditure	581 000	591 000	404 000	427 000
Operating Profit	1 342 000	821 000	1 434 000	1 714 000
Financial Income	0	0	26 000	1 000
Financial Costs	0	0	3 000	0
Financial Balance	0	0	23 000	1 000
Dividends	0	0	0	0
Net Income	1 342 000	821 000	1 457 000	1 715 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 253 000	612 000	7 000	7 000
Total Tangible Assets	1 253 000	612 000	7 000	7 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 253 000	612 000	7 000	7 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	988 000	1 320 000	1 931 000	1 891 000
Total Current Assets	1 489 000	1 742 000	2 719 000	2 597 000
Total Assets	2 743 000	2 353 000	2 726 000	2 604 000
Total Equity	2 641 000	2 297 000	2 630 000	2 329 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	19 000	1 000	11 000	5 000
Unpaid Taxes	82 000	33 000	85 000	258 000
Dividends	0	0	0	0
Other Current Debt	0	23 000	0	13 000
Total Current Debt	102 000	56 000	96 000	275 000
Total Equity and Debt	2 743 000	2 353 000	2 726 000	2 604 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50,81 %	35,74 %	55,4 %	73,64 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	69,79 %	58,14 %	78,02 %	80,09 %
Current Ratio	14,6	31,11	28,32	9,44
Quick Ratio	14,6	31,11	28,32	9,44
Equity Ratio	0,96	0,98	0,96	0,89
Gross Profit Margin	100 %	100 %	100 %	100 %