ABORA EIENDOM AS

5262 ARNATVEIT

Finances

Share Ownership

Return on Equity

4,93 %

Current Ratio

3,03

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	924 000	4 487 000	873 000	863 000
Net Income	366 000	634 000	9 000	236 000
Total Assets	8 573 000	8 840 000	9 296 000	11 292 000
Total Equity	7 424 000	7 558 000	7 424 000	7 915 000

Income (NOK)	2022	2021	2020	2019
Revenue	924 000	4 487 000	873 000	863 000
Expenditure	463 000	3 656 000	828 000	680 000
Operating Profit	462 000	832 000	45 000	183 000
Financial Income	8 000	0	11 000	131 000
Financial Costs	1 000	18 000	45 000	39 000
Financial Balance	7 000	−18 000	−34 000	92 000
Earnings Before Tax	469 000	813 000	11 000	275 000
Tax	103 000	179 000	2 000	39 000
Net Income	366 000	634 000	9 000	236 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 738 000	5 912 000	6 087 000	6 261 000
Total Current Assets	2 836 000	2 928 000	3 210 000	5 030 000
Total Assets	8 573 000	8 840 000	9 296 000	11 292 000
Total Retained Equity	99 000	232 000	98 000	589 000
Total Equity	7 424 000	7 558 000	7 424 000	7 915 000
Total Long-Term Debt	214 000	331 000	1 149 000	1 968 000
Total Current Debt	935 000	951 000	724 000	1 409 000
Total Equity and Debt	8 573 000	8 840 000	9 296 000	11 292 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	3 600 000	0	0
Other Income	924 000	887 000	873 000	863 000
Revenue	924 000	4 487 000	873 000	863 000
Cost of Goods Sold	0	3 120 000	0	0
Salary Costs	0	0	0	0
Depreciation	175 000	175 000	175 000	175 000
Impairment	0	0	0	0
Expenditure	463 000	3 656 000	828 000	680 000
Operating Profit	462 000	832 000	45 000	183 000
Financial Income	8 000	0	11 000	131 000
Financial Costs	1 000	18 000	45 000	39 000
Financial Balance	7 000	−18 000	−34 000	92 000
Dividends	500 000	500 000	500 000	1 000 000
Net Income	366 000	634 000	9 000	236 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 738 000	5 912 000	6 087 000	6 261 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 738 000	5 912 000	6 087 000	6 261 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 738 000	5 912 000	6 087 000	6 261 000
Stock	300 000	300 000	300 000	300 000
Total Investments	0	0	0	0
Cash, Bank	2 509 000	2 626 000	2 584 000	4 381 000
Total Current Assets	2 836 000	2 928 000	3 210 000	5 030 000
Total Assets	8 573 000	8 840 000	9 296 000	11 292 000
Total Equity	7 424 000	7 558 000	7 424 000	7 915 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	214 000	331 000	1 149 000	1 968 000
Creditors	166 000	113 000	131 000	247 000
Unpaid Taxes	149 000	141 000	65 000	83 000
Dividends	500 000	500 000	500 000	1 000 000
Other Current Debt	0	1 000	7 000	19 000
Total Current Debt	935 000	951 000	724 000	1 409 000
Total Equity and Debt	8 573 000	8 840 000	9 296 000	11 292 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,93 %	8,39 %	0,12 %	2,98 %
Debt-to-Equity Ratio	0,03	0,04	0,15	0,25
Operating Profit Margin	50 %	18,54 %	5,15 %	21,21 %
Current Ratio	3,03	3,08	4,43	3,57
Quick Ratio	4,47	4,5	7,57	4,54
Equity Ratio	0,87	0,85	0,8	0,7
Gross Profit Margin	100 %	30,47 %	100 %	100 %