ABL Group ASA
ABL.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 309,624 | NOK 251,233 | NOK 167,897 | NOK 150,747 |
| % Growth | 23.2% | 49.6% | 11.4% | – |
| Cost of Goods Sold | NOK 0 | NOK 0 | NOK 3,342 | NOK 3,790 |
| Gross Profit | NOK 309,624 | NOK 251,233 | NOK 164,555 | NOK 146,957 |
| % Margin | 100% | 100% | 98% | 97.5% |
| R&D Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| G&A Expenses | NOK 27,749 | NOK 19,696 | NOK 17,049 | NOK 15,949 |
| SG&A Expenses | NOK 27,749 | NOK 19,696 | NOK 17,049 | NOK 15,949 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 271,432 | NOK 215,007 | NOK 134,635 | NOK 123,558 |
| Operating Expenses | NOK 299,181 | NOK 234,703 | NOK 151,684 | NOK 139,507 |
| Operating Income | NOK 10,443 | NOK 16,530 | NOK 12,514 | NOK 7,375 |
| % Margin | 3.4% | 6.6% | 7.5% | 4.9% |
| Other Income/Exp. Net | -NOK 2,848 | -NOK 4,085 | -NOK 1,860 | -NOK 1,191 |
| Pre-Tax Income | NOK 7,595 | NOK 12,445 | NOK 10,654 | NOK 6,184 |
| Tax Expense | NOK 2,985 | NOK 3,768 | NOK 4,401 | NOK 2,965 |
| Net Income | NOK 4,359 | NOK 8,399 | NOK 6,195 | NOK 3,218 |
| % Margin | 1.4% | 3.3% | 3.7% | 2.1% |
| EPS | 0.034 | 0.07 | 0.06 | 0.03 |
| % Growth | -52.1% | 16.7% | 100% | – |
| EPS Diluted | 0.03 | 0.067 | 0.06 | 0.03 |
| Weighted Avg Shares Out | 130,103 | 120,000 | 99,850 | 95,075 |
| Weighted Avg Shares Out Dil | 132,375 | 125,418 | 99,850 | 95,075 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 71 | NOK 49 | NOK 100 | NOK 1 |
| Interest Expense | NOK 1,587 | NOK 1,292 | NOK 1,374 | NOK 225 |
| Depreciation & Amortization | NOK 6,086 | NOK 5,301 | NOK 3,342 | NOK 3,790 |
| EBITDA | NOK 15,899 | NOK 19,412 | NOK 15,370 | NOK 10,678 |
| % Margin | 5.1% | 7.7% | 9.2% | 7.1% |