ABADJOM CONSULTING AS

0179 OSLO

Finances

Share Ownership

Return on Equity

10,51 %

Current Ratio

0,57

Debt-to-Equity Ratio

−0,95

Key figures (NOK)	2022	2021	2020	2019
Revenue	50 000	443 000	1 032 000	947 000
Net Income	−648 000	266 000	549 000	311 000
Total Assets	373 000	89 000	144 000	52 000
Total Equity	−6 166 000	−5 518 000	−5 785 000	−6 334 000

Income (NOK)	2022	2021	2020	2019
Revenue	50 000	443 000	1 032 000	947 000
Expenditure	694 000	163 000	479 000	635 000
Operating Profit	−643 000	280 000	553 000	311 000
Financial Income	0	1 000	0	0
Financial Costs	4 000	14 000	4 000	0
Financial Balance	−4 000	−13 000	−4 000	0
Earnings Before Tax	−648 000	266 000	549 000	311 000
Tax	0	0	0	0
Net Income	−648 000	266 000	549 000	311 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	373 000	89 000	144 000	52 000
Total Assets	373 000	89 000	144 000	52 000
Total Retained Equity	−6 266 000	−5 618 000	−5 885 000	−6 434 000
Total Equity	−6 166 000	−5 518 000	−5 785 000	−6 334 000
Total Long-Term Debt	5 878 000	5 152 000	5 481 000	5 997 000
Total Current Debt	660 000	456 000	447 000	389 000
Total Equity and Debt	373 000	89 000	144 000	52 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	50 000	443 000	1 032 000	947 000
Other Income	0	0	0	0
Revenue	50 000	443 000	1 032 000	947 000
Cost of Goods Sold	0	0	0	0
Salary Costs	552 000	17 000	291 000	555 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	694 000	163 000	479 000	635 000
Operating Profit	−643 000	280 000	553 000	311 000
Financial Income	0	1 000	0	0
Financial Costs	4 000	14 000	4 000	0
Financial Balance	−4 000	−13 000	−4 000	0
Dividends	0	0	0	0
Net Income	−648 000	266 000	549 000	311 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	252 000	32 000	90 000	38 000
Total Current Assets	373 000	89 000	144 000	52 000
Total Assets	373 000	89 000	144 000	52 000
Total Equity	−6 166 000	−5 518 000	−5 785 000	−6 334 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 878 000	5 152 000	5 481 000	5 997 000
Creditors	2 000	7 000	5 000	18 000
Unpaid Taxes	146 000	0	18 000	185 000
Dividends	0	0	0	0
Other Current Debt	513 000	449 000	425 000	187 000
Total Current Debt	660 000	456 000	447 000	389 000
Total Equity and Debt	373 000	89 000	144 000	52 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,51 %	−4,82 %	−9,49 %	−4,91 %
Debt-to-Equity Ratio	−0,95	−0,93	−0,95	−0,95
Operating Profit Margin	−1 286 %	63,21 %	53,59 %	32,84 %
Current Ratio	0,57	0,2	0,32	0,13
Quick Ratio	0,57	0,2	0,32	0,13
Equity Ratio	−16,53	−62	−40,17	−121,81
Gross Profit Margin	100 %	100 %	100 %	100 %