ABRIX AS

3057 SOLBERGELVA

Finances

Return on Equity

50,19 %

Current Ratio

2,67

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 195 000	3 469 000	3 752 000	1 560 000
Net Income	1 757 000	1 130 000	1 350 000	273 000
Total Assets	5 292 000	3 887 000	2 945 000	1 486 000
Total Equity	3 501 000	2 944 000	2 114 000	964 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 195 000	3 469 000	3 752 000	1 560 000
Expenditure	2 470 000	2 015 000	2 029 000	1 210 000
Operating Profit	2 724 000	1 453 000	1 724 000	350 000
Financial Income	31 000	0	8 000	1 000
Financial Costs	396 000	0	0	0
Financial Balance	−365 000	0	8 000	1 000
Earnings Before Tax	2 359 000	1 453 000	1 731 000	350 000
Tax	603 000	323 000	381 000	77 000
Net Income	1 757 000	1 130 000	1 350 000	273 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	513 000	273 000	250 000	196 000
Total Current Assets	4 779 000	3 614 000	2 695 000	1 290 000
Total Assets	5 292 000	3 887 000	2 945 000	1 486 000
Total Retained Equity	3 375 000	2 818 000	1 988 000	838 000
Total Equity	3 501 000	2 944 000	2 114 000	964 000
Total Long-Term Debt	0	0	1 000	0
Total Current Debt	1 792 000	943 000	830 000	522 000
Total Equity and Debt	5 292 000	3 887 000	2 945 000	1 486 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 195 000	3 469 000	3 752 000	1 560 000
Other Income	0	0	0	0
Revenue	5 195 000	3 469 000	3 752 000	1 560 000
Cost of Goods Sold	503 000	161 000	206 000	52 000
Salary Costs	1 654 000	1 575 000	1 596 000	1 051 000
Depreciation	17 000	17 000	12 000	0
Impairment	0	0	0	0
Expenditure	2 470 000	2 015 000	2 029 000	1 210 000
Operating Profit	2 724 000	1 453 000	1 724 000	350 000
Financial Income	31 000	0	8 000	1 000
Financial Costs	396 000	0	0	0
Financial Balance	−365 000	0	8 000	1 000
Dividends	1 200 000	300 000	0	0
Net Income	1 757 000	1 130 000	1 350 000	273 000

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	5 000	22 000	39 000	0
Total Tangible Assets	5 000	22 000	39 000	0
Total Fiancial Fixed Assets	508 000	251 000	211 000	196 000
Total Fixed Assets	513 000	273 000	250 000	196 000
Stock	0	0	0	0
Total Investments	1 204 000	1 600 000	500 000	0
Cash, Bank	2 104 000	1 096 000	1 405 000	1 185 000
Total Current Assets	4 779 000	3 614 000	2 695 000	1 290 000
Total Assets	5 292 000	3 887 000	2 945 000	1 486 000
Total Equity	3 501 000	2 944 000	2 114 000	964 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 000	0
Creditors	68 000	12 000	26 000	12 000
Unpaid Taxes	487 000	286 000	296 000	301 000
Dividends	1 200 000	300 000	0	0
Other Current Debt	634 000	321 000	128 000	132 000
Total Current Debt	1 792 000	943 000	830 000	522 000
Total Equity and Debt	5 292 000	3 887 000	2 945 000	1 486 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50,19 %	38,38 %	63,86 %	28,32 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	52,44 %	41,89 %	45,95 %	22,44 %
Current Ratio	2,67	3,83	3,25	2,47
Quick Ratio	2,67	3,83	3,25	2,47
Equity Ratio	0,66	0,76	0,72	0,65
Gross Profit Margin	90,32 %	95,36 %	94,51 %	96,67 %