ABC STARTSIDEN AS

0377 OSLO

Finances

Share Ownership

Return on Equity

14 667,61 %

Current Ratio

1,01

Debt-to-Equity Ratio

8,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	113 824 000	104 289 000	95 172 000	118 263 000
Net Income	25 815 000	25 467 000	5 069 000	7 820 000
Total Assets	55 173 000	60 670 000	41 964 000	50 680 000
Total Equity	176 000	10 239 000	9 768 000	18 757 000

Income (NOK)	2022	2021	2020	2019
Revenue	113 824 000	104 289 000	95 172 000	118 263 000
Expenditure	81 154 000	71 849 000	88 836 000	108 627 000
Operating Profit	32 669 000	32 440 000	6 336 000	9 637 000
Financial Income	709 000	408 000	539 000	796 000
Financial Costs	213 000	179 000	352 000	307 000
Financial Balance	496 000	229 000	187 000	489 000
Earnings Before Tax	33 165 000	32 669 000	6 524 000	10 126 000
Tax	7 349 000	7 202 000	1 455 000	2 306 000
Net Income	25 815 000	25 467 000	5 069 000	7 820 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	890 000	736 000	1 056 000	1 792 000
Total Current Assets	54 283 000	59 934 000	40 908 000	48 887 000
Total Assets	55 173 000	60 670 000	41 964 000	50 680 000
Total Retained Equity	0	471 000	0	5 003 000
Total Equity	176 000	10 239 000	9 768 000	18 757 000
Total Long-Term Debt	1 481 000	1 348 000	1 232 000	1 133 000
Total Current Debt	53 516 000	49 083 000	30 963 000	30 790 000
Total Equity and Debt	55 173 000	60 670 000	41 964 000	50 680 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	113 824 000	102 166 000	88 830 000	118 263 000
Other Income	0	2 123 000	6 343 000	0
Revenue	113 824 000	104 289 000	95 172 000	118 263 000
Cost of Goods Sold	0	0	0	0
Salary Costs	47 790 000	41 046 000	49 705 000	60 805 000
Depreciation	59 000	168 000	297 000	754 000
Impairment	0	0	102 000	0
Expenditure	81 154 000	71 849 000	88 836 000	108 627 000
Operating Profit	32 669 000	32 440 000	6 336 000	9 637 000
Financial Income	709 000	408 000	539 000	796 000
Financial Costs	213 000	179 000	352 000	307 000
Financial Balance	496 000	229 000	187 000	489 000
Dividends	0	0	10 467 000	0
Net Income	25 815 000	25 467 000	5 069 000	7 820 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	593 000	641 000	818 000	1 284 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	296 000	95 000	238 000	508 000
Total Tangible Assets	296 000	95 000	238 000	508 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	890 000	736 000	1 056 000	1 792 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	14 407 000	25 999 000	12 187 000	31 515 000
Total Current Assets	54 283 000	59 934 000	40 908 000	48 887 000
Total Assets	55 173 000	60 670 000	41 964 000	50 680 000
Total Equity	176 000	10 239 000	9 768 000	18 757 000
Short-Term Group Debt	33 177 000	32 046 000	0	12 879 000
Total Long-Term Debt	1 481 000	1 348 000	1 232 000	1 133 000
Creditors	2 587 000	2 582 000	3 074 000	3 395 000
Unpaid Taxes	5 919 000	3 021 000	3 131 000	4 173 000
Dividends	0	0	10 467 000	0
Other Current Debt	11 830 000	11 434 000	14 291 000	10 344 000
Total Current Debt	53 516 000	49 083 000	30 963 000	30 790 000
Total Equity and Debt	55 173 000	60 670 000	41 964 000	50 680 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14 667,61 %	248,73 %	51,89 %	41,69 %
Debt-to-Equity Ratio	8,41	0,13	0,13	0,06
Operating Profit Margin	28,7 %	31,11 %	6,66 %	8,15 %
Current Ratio	1,01	1,22	1,32	1,59
Quick Ratio	1,01	1,22	1,32	1,59
Equity Ratio	0	0,17	0,23	0,37
Gross Profit Margin	100 %	100 %	100 %	100 %