ABUNDANTIA AS

0655 OSLO

Finances

Return on Equity

7,77 %

Current Ratio

1,29

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	637 000	159 000	79 000	799 000
Net Income	24 000	−149 000	−194 000	−29 000
Total Assets	1 384 000	841 000	896 000	1 212 000
Total Equity	309 000	285 000	434 000	629 000

Income (NOK)	2022	2021	2020	2019
Revenue	637 000	159 000	79 000	799 000
Expenditure	615 000	311 000	277 000	830 000
Operating Profit	22 000	−153 000	−198 000	−32 000
Financial Income	2 000	4 000	4 000	4 000
Financial Costs	0	0	0	2 000
Financial Balance	2 000	4 000	4 000	2 000
Earnings Before Tax	24 000	−149 000	−194 000	−29 000
Tax	0	0	0	0
Net Income	24 000	−149 000	−194 000	−29 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 384 000	841 000	896 000	1 212 000
Total Assets	1 384 000	841 000	896 000	1 212 000
Total Retained Equity	209 000	185 000	334 000	529 000
Total Equity	309 000	285 000	434 000	629 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 075 000	555 000	461 000	584 000
Total Equity and Debt	1 384 000	841 000	896 000	1 212 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	630 000	159 000	257 000	799 000
Other Income	7 000	0	−178 000	0
Revenue	637 000	159 000	79 000	799 000
Cost of Goods Sold	0	0	0	0
Salary Costs	552 000	260 000	202 000	756 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	615 000	311 000	277 000	830 000
Operating Profit	22 000	−153 000	−198 000	−32 000
Financial Income	2 000	4 000	4 000	4 000
Financial Costs	0	0	0	2 000
Financial Balance	2 000	4 000	4 000	2 000
Dividends	0	0	0	0
Net Income	24 000	−149 000	−194 000	−29 000

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	1 148 000	754 000	878 000	1 017 000
Total Current Assets	1 384 000	841 000	896 000	1 212 000
Total Assets	1 384 000	841 000	896 000	1 212 000
Total Equity	309 000	285 000	434 000	629 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	−5 000	2 000	3 000
Unpaid Taxes	388 000	171 000	89 000	221 000
Dividends	0	0	0	0
Other Current Debt	683 000	389 000	370 000	359 000
Total Current Debt	1 075 000	555 000	461 000	584 000
Total Equity and Debt	1 384 000	841 000	896 000	1 212 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,77 %	−52,28 %	−44,7 %	−4,61 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,45 %	−96,23 %	−250,63 %	−4,01 %
Current Ratio	1,29	1,52	1,94	2,08
Quick Ratio	1,29	1,52	1,94	2,08
Equity Ratio	0,22	0,34	0,48	0,52
Gross Profit Margin	100 %	100 %	100 %	100 %