EIDAL AS

3350 PRESTFOSS

Finances

Share Ownership

Return on Equity

5,91 %

Current Ratio

10,33

Debt-to-Equity Ratio

0,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 617 000	9 650 000	3 739 000	3 969 000
Net Income	299 000	3 415 000	889 000	599 000
Total Assets	6 347 000	6 733 000	4 397 000	4 901 000
Total Equity	5 056 000	4 857 000	1 441 000	553 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 617 000	9 650 000	3 739 000	3 969 000
Expenditure	4 226 000	5 239 000	2 541 000	3 127 000
Operating Profit	389 000	4 410 000	1 198 000	842 000
Financial Income	5 000	5 000	3 000	3 000
Financial Costs	9 000	37 000	62 000	97 000
Financial Balance	−4 000	−32 000	−59 000	−94 000
Earnings Before Tax	385 000	4 378 000	1 139 000	747 000
Tax	86 000	963 000	251 000	148 000
Net Income	299 000	3 415 000	889 000	599 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	182 000	1 651 000	4 102 000	4 541 000
Total Current Assets	6 165 000	5 082 000	295 000	361 000
Total Assets	6 347 000	6 733 000	4 397 000	4 901 000
Total Retained Equity	5 026 000	4 827 000	1 411 000	523 000
Total Equity	5 056 000	4 857 000	1 441 000	553 000
Total Long-Term Debt	693 000	14 000	2 110 000	3 544 000
Total Current Debt	597 000	1 862 000	846 000	805 000
Total Equity and Debt	6 347 000	6 733 000	4 397 000	4 901 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 576 000	9 642 000	3 739 000	3 969 000
Other Income	40 000	8 000	0	0
Revenue	4 617 000	9 650 000	3 739 000	3 969 000
Cost of Goods Sold	2 171 000	2 988 000	326 000	1 094 000
Salary Costs	1 701 000	1 944 000	1 986 000	1 755 000
Depreciation	68 000	58 000	10 000	11 000
Impairment	0	0	0	0
Expenditure	4 226 000	5 239 000	2 541 000	3 127 000
Operating Profit	389 000	4 410 000	1 198 000	842 000
Financial Income	5 000	5 000	3 000	3 000
Financial Costs	9 000	37 000	62 000	97 000
Financial Balance	−4 000	−32 000	−59 000	−94 000
Dividends	100 000	0	0	0
Net Income	299 000	3 415 000	889 000	599 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	1 441 000	3 875 000	4 502 000
Machinery and Plant Facilities	8 000	18 000	28 000	38 000
Fixtures	174 000	192 000	200 000	0
Total Tangible Assets	182 000	1 651 000	4 102 000	4 541 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	182 000	1 651 000	4 102 000	4 541 000
Stock	5 347 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	622 000	5 002 000	214 000	330 000
Total Current Assets	6 165 000	5 082 000	295 000	361 000
Total Assets	6 347 000	6 733 000	4 397 000	4 901 000
Total Equity	5 056 000	4 857 000	1 441 000	553 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	693 000	14 000	2 110 000	3 544 000
Creditors	47 000	245 000	199 000	0
Unpaid Taxes	192 000	469 000	227 000	494 000
Dividends	100 000	0	0	0
Other Current Debt	176 000	183 000	180 000	163 000
Total Current Debt	597 000	1 862 000	846 000	805 000
Total Equity and Debt	6 347 000	6 733 000	4 397 000	4 901 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,91 %	70,31 %	61,69 %	108,32 %
Debt-to-Equity Ratio	0,14	0	1,46	6,41
Operating Profit Margin	8,43 %	45,7 %	32,04 %	21,21 %
Current Ratio	10,33	2,73	0,35	0,45
Quick Ratio	−1,3	2,73	0,35	0,45
Equity Ratio	0,8	0,72	0,33	0,11
Gross Profit Margin	52,98 %	69,04 %	91,28 %	72,44 %