ABACUS EIENDOM AS

1850 MYSEN

Finances

Share Ownership

Return on Equity

13,63 %

Current Ratio

0,34

Debt-to-Equity Ratio

1,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	661 000	620 000	598 000	589 000
Net Income	161 000	172 000	181 000	119 000
Total Assets	3 057 000	3 110 000	3 190 000	3 425 000
Total Equity	1 181 000	1 020 000	873 000	729 000

Income (NOK)	2022	2021	2020	2019
Revenue	661 000	620 000	598 000	589 000
Expenditure	395 000	337 000	289 000	350 000
Operating Profit	266 000	283 000	309 000	239 000
Financial Income	0	0	0	0
Financial Costs	59 000	63 000	77 000	86 000
Financial Balance	−59 000	−63 000	−77 000	−86 000
Earnings Before Tax	207 000	220 000	233 000	153 000
Tax	46 000	48 000	51 000	34 000
Net Income	161 000	172 000	181 000	119 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 001 000	3 079 000	3 159 000	3 251 000
Total Current Assets	57 000	31 000	31 000	175 000
Total Assets	3 057 000	3 110 000	3 190 000	3 425 000
Total Retained Equity	1 081 000	920 000	773 000	629 000
Total Equity	1 181 000	1 020 000	873 000	729 000
Total Long-Term Debt	1 706 000	1 966 000	2 158 000	2 336 000
Total Current Debt	170 000	125 000	160 000	359 000
Total Equity and Debt	3 057 000	3 110 000	3 190 000	3 425 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	661 000	620 000	598 000	589 000
Revenue	661 000	620 000	598 000	589 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	78 000	80 000	92 000	89 000
Impairment	0	0	0	0
Expenditure	395 000	337 000	289 000	350 000
Operating Profit	266 000	283 000	309 000	239 000
Financial Income	0	0	0	0
Financial Costs	59 000	63 000	77 000	86 000
Financial Balance	−59 000	−63 000	−77 000	−86 000
Dividends	0	0	0	0
Net Income	161 000	172 000	181 000	119 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 000 000	3 078 000	3 157 000	3 247 000
Machinery and Plant Facilities	0	0	1 000	3 000
Fixtures	0	0	0	0
Total Tangible Assets	3 000 000	3 078 000	3 158 000	3 250 000
Total Fiancial Fixed Assets	1 000	1 000	1 000	1 000
Total Fixed Assets	3 001 000	3 079 000	3 159 000	3 251 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	19 000	5 000	1 000	3 000
Total Current Assets	57 000	31 000	31 000	175 000
Total Assets	3 057 000	3 110 000	3 190 000	3 425 000
Total Equity	1 181 000	1 020 000	873 000	729 000
Short-Term Group Debt	0	32 000	49 000	149 000
Total Long-Term Debt	1 706 000	1 966 000	2 158 000	2 336 000
Creditors	45 000	41 000	45 000	33 000
Unpaid Taxes	0	−8 000	0	28 000
Dividends	0	0	0	0
Other Current Debt	80 000	19 000	25 000	150 000
Total Current Debt	170 000	125 000	160 000	359 000
Total Equity and Debt	3 057 000	3 110 000	3 190 000	3 425 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,63 %	16,86 %	20,73 %	16,32 %
Debt-to-Equity Ratio	1,44	1,93	2,47	3,2
Operating Profit Margin	40,24 %	45,65 %	51,67 %	40,58 %
Current Ratio	0,34	0,25	0,19	0,49
Quick Ratio	0,34	0,25	0,19	0,49
Equity Ratio	0,39	0,33	0,27	0,21
Gross Profit Margin	100 %	100 %	100 %	100 %