TØMRERMESTER EIRIK AMUNDSEN AS

1339 VØYENENGA

Finances

Share Ownership

Return on Equity

54,07 %

Current Ratio

2,61

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 398 000	3 808 000	1 649 000	1 324 000
Net Income	458 000	19 000	65 000	16 000
Total Assets	1 356 000	885 000	640 000	555 000
Total Equity	847 000	388 000	369 000	304 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 398 000	3 808 000	1 649 000	1 324 000
Expenditure	3 837 000	3 785 000	1 566 000	1 304 000
Operating Profit	583 000	23 000	83 000	20 000
Financial Income	4 000	2 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	4 000	2 000	1 000	1 000
Earnings Before Tax	587 000	24 000	83 000	21 000
Tax	128 000	5 000	18 000	5 000
Net Income	458 000	19 000	65 000	16 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	28 000	0	0	0
Total Current Assets	1 328 000	885 000	640 000	555 000
Total Assets	1 356 000	885 000	640 000	555 000
Total Retained Equity	797 000	338 000	319 000	254 000
Total Equity	847 000	388 000	369 000	304 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	509 000	497 000	271 000	250 000
Total Equity and Debt	1 356 000	885 000	640 000	555 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 342 000	3 913 000	1 545 000	1 334 000
Other Income	56 000	−105 000	105 000	−10 000
Revenue	4 398 000	3 808 000	1 649 000	1 324 000
Cost of Goods Sold	2 488 000	2 657 000	556 000	377 000
Salary Costs	997 000	788 000	745 000	646 000
Depreciation	3 000	0	0	0
Impairment	0	0	0	0
Expenditure	3 837 000	3 785 000	1 566 000	1 304 000
Operating Profit	583 000	23 000	83 000	20 000
Financial Income	4 000	2 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	4 000	2 000	1 000	1 000
Dividends	0	0	0	0
Net Income	458 000	19 000	65 000	16 000

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	28 000	0	0	0
Total Tangible Assets	28 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	28 000	0	0	0
Stock	29 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 074 000	767 000	452 000	353 000
Total Current Assets	1 328 000	885 000	640 000	555 000
Total Assets	1 356 000	885 000	640 000	555 000
Total Equity	847 000	388 000	369 000	304 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	59 000	301 000	55 000	24 000
Unpaid Taxes	197 000	92 000	101 000	89 000
Dividends	0	0	0	0
Other Current Debt	125 000	98 000	97 000	133 000
Total Current Debt	509 000	497 000	271 000	250 000
Total Equity and Debt	1 356 000	885 000	640 000	555 000

Financial indicators	2022	2021	2020	2019
Return on Equity	54,07 %	4,9 %	17,62 %	5,26 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,26 %	0,6 %	5,03 %	1,51 %
Current Ratio	2,61	1,78	2,36	2,22
Quick Ratio	2,77	1,78	2,36	2,22
Equity Ratio	0,62	0,44	0,58	0,55
Gross Profit Margin	43,43 %	30,23 %	66,28 %	71,53 %