EIFFELTÅRNET AS

0177 OSLO

Finances

Return on Equity

86,52 %

Current Ratio

1,74

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	21 089 000	17 683 000	13 652 000	16 046 000
Net Income	4 005 000	2 834 000	1 185 000	1 898 000
Total Assets	9 265 000	7 474 000	4 238 000	4 883 000
Total Equity	4 629 000	4 124 000	2 790 000	2 104 000

Income (NOK)	2022	2021	2020	2019
Revenue	21 089 000	17 683 000	13 652 000	16 046 000
Expenditure	15 890 000	14 027 000	12 121 000	13 600 000
Operating Profit	5 199 000	3 656 000	1 531 000	2 445 000
Financial Income	0	0	1 000	2 000
Financial Costs	31 000	0	2 000	1 000
Financial Balance	−31 000	0	−1 000	1 000
Earnings Before Tax	5 168 000	3 656 000	1 531 000	2 446 000
Tax	1 163 000	821 000	345 000	548 000
Net Income	4 005 000	2 834 000	1 185 000	1 898 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 214 000	274 000	116 000	164 000
Total Current Assets	8 051 000	7 200 000	4 122 000	4 720 000
Total Assets	9 265 000	7 474 000	4 238 000	4 883 000
Total Retained Equity	4 558 000	4 053 000	2 719 000	2 033 000
Total Equity	4 629 000	4 124 000	2 790 000	2 104 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 636 000	3 350 000	1 448 000	2 779 000
Total Equity and Debt	9 265 000	7 474 000	4 238 000	4 883 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	21 072 000	16 404 000	13 358 000	16 046 000
Other Income	17 000	1 279 000	294 000	0
Revenue	21 089 000	17 683 000	13 652 000	16 046 000
Cost of Goods Sold	5 959 000	5 185 000	4 943 000	4 837 000
Salary Costs	6 878 000	6 114 000	4 669 000	6 575 000
Depreciation	55 000	43 000	114 000	122 000
Impairment	0	0	0	0
Expenditure	15 890 000	14 027 000	12 121 000	13 600 000
Operating Profit	5 199 000	3 656 000	1 531 000	2 445 000
Financial Income	0	0	1 000	2 000
Financial Costs	31 000	0	2 000	1 000
Financial Balance	−31 000	0	−1 000	1 000
Dividends	300 000	500 000	0	0
Net Income	4 005 000	2 834 000	1 185 000	1 898 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	19 000
Total Intangible Assets	10 000	12 000	16 000	29 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	237 000	172 000	25 000	120 000
Total Tangible Assets	237 000	172 000	25 000	120 000
Total Fiancial Fixed Assets	966 000	90 000	75 000	15 000
Total Fixed Assets	1 214 000	274 000	116 000	164 000
Stock	6 652 000	5 037 000	3 376 000	2 835 000
Total Investments	0	0	0	0
Cash, Bank	822 000	1 162 000	405 000	1 483 000
Total Current Assets	8 051 000	7 200 000	4 122 000	4 720 000
Total Assets	9 265 000	7 474 000	4 238 000	4 883 000
Total Equity	4 629 000	4 124 000	2 790 000	2 104 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	804 000	133 000	362 000	194 000
Unpaid Taxes	1 228 000	1 643 000	166 000	1 324 000
Dividends	300 000	500 000	0	0
Other Current Debt	1 143 000	756 000	569 000	708 000
Total Current Debt	4 636 000	3 350 000	1 448 000	2 779 000
Total Equity and Debt	9 265 000	7 474 000	4 238 000	4 883 000

Financial indicators	2022	2021	2020	2019
Return on Equity	86,52 %	68,72 %	42,47 %	90,21 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	24,65 %	20,68 %	11,21 %	15,24 %
Current Ratio	1,74	2,15	2,85	1,7
Quick Ratio	−3,99	−4,27	−2,14	−84,29
Equity Ratio	0,5	0,55	0,66	0,43
Gross Profit Margin	71,74 %	70,68 %	63,79 %	69,86 %