ABACOS CONSULTING AS

0686 OSLO

Finances

Share Ownership

Return on Equity

64,69 %

Current Ratio

2,37

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 387 000	2 227 000	1 864 000	2 183 000
Net Income	993 000	942 000	692 000	929 000
Total Assets	2 652 000	1 556 000	1 308 000	1 520 000
Total Equity	1 535 000	1 042 000	792 000	100 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 387 000	2 227 000	1 864 000	2 183 000
Expenditure	1 115 000	1 018 000	975 000	993 000
Operating Profit	1 272 000	1 209 000	889 000	1 190 000
Financial Income	0	0	0	1 000
Financial Costs	1 000	0	1 000	0
Financial Balance	−1 000	0	−1 000	1 000
Earnings Before Tax	1 271 000	1 209 000	889 000	1 190 000
Tax	279 000	267 000	197 000	261 000
Net Income	993 000	942 000	692 000	929 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	8 000	16 000	25 000
Total Current Assets	2 652 000	1 548 000	1 291 000	1 495 000
Total Assets	2 652 000	1 556 000	1 308 000	1 520 000
Total Retained Equity	1 435 000	942 000	692 000	0
Total Equity	1 535 000	1 042 000	792 000	100 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 117 000	514 000	515 000	1 420 000
Total Equity and Debt	2 652 000	1 556 000	1 308 000	1 520 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 387 000	2 227 000	1 864 000	2 183 000
Other Income	0	0	0	0
Revenue	2 387 000	2 227 000	1 864 000	2 183 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 001 000	910 000	874 000	838 000
Depreciation	8 000	9 000	9 000	1 000
Impairment	0	0	0	0
Expenditure	1 115 000	1 018 000	975 000	993 000
Operating Profit	1 272 000	1 209 000	889 000	1 190 000
Financial Income	0	0	0	1 000
Financial Costs	1 000	0	1 000	0
Financial Balance	−1 000	0	−1 000	1 000
Dividends	500 000	692 000	0	929 000
Net Income	993 000	942 000	692 000	929 000

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	8 000	16 000	25 000
Total Tangible Assets	0	8 000	16 000	25 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	8 000	16 000	25 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 155 000	1 136 000	1 015 000	1 281 000
Total Current Assets	2 652 000	1 548 000	1 291 000	1 495 000
Total Assets	2 652 000	1 556 000	1 308 000	1 520 000
Total Equity	1 535 000	1 042 000	792 000	100 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	24 000	17 000	18 000	19 000
Unpaid Taxes	216 000	141 000	225 000	137 000
Dividends	500 000	692 000	0	929 000
Other Current Debt	98 000	89 000	76 000	73 000
Total Current Debt	1 117 000	514 000	515 000	1 420 000
Total Equity and Debt	2 652 000	1 556 000	1 308 000	1 520 000

Financial indicators	2022	2021	2020	2019
Return on Equity	64,69 %	90,4 %	87,37 %	929 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	53,29 %	54,29 %	47,69 %	54,51 %
Current Ratio	2,37	3,01	2,51	1,05
Quick Ratio	2,37	3,01	2,51	1,05
Equity Ratio	0,58	0,67	0,61	0,07
Gross Profit Margin	100 %	100 %	100 %	100 %