EIVE AS

1739 BORGENHAUGEN

Finances

Share Ownership

Return on Equity

−85,45 %

Current Ratio

0,45

Debt-to-Equity Ratio

−4,69

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 990 000	5 924 000	3 619 000	672 000
Net Income	47 000	242 000	2 000	−337 000
Total Assets	1 033 000	1 206 000	0	12 000
Total Equity	−55 000	833 000	0	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 990 000	5 924 000	3 619 000	672 000
Expenditure	6 914 000	5 653 000	3 617 000	1 008 000
Operating Profit	77 000	271 000	2 000	−337 000
Financial Income	0	0	0	0
Financial Costs	30 000	29 000	0	0
Financial Balance	−30 000	−29 000	0	0
Earnings Before Tax	47 000	242 000	2 000	−337 000
Tax	0	0	0	0
Net Income	47 000	242 000	2 000	−337 000

Balance (NOK)	2022	2021	2019
Total Fixed Assets	657 000	680 000	0
Total Current Assets	375 000	526 000	12 000
Total Assets	1 033 000	1 206 000	12 000
Total Retained Equity	−85 000	0	0
Total Equity	−55 000	833 000	30 000
Total Long-Term Debt	258 000	0	0
Total Current Debt	830 000	373 000	−18 000
Total Equity and Debt	1 033 000	1 206 000	12 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 990 000	5 924 000	3 540 000	672 000
Other Income	0	0	79 000	0
Revenue	6 990 000	5 924 000	3 619 000	672 000
Cost of Goods Sold	1 597 000	782 000	2 786 000	117 000
Salary Costs	2 344 000	1 712 000	831 000	389 000
Depreciation	153 000	0	0	0
Impairment	0	0	0	0
Expenditure	6 914 000	5 653 000	3 617 000	1 008 000
Operating Profit	77 000	271 000	2 000	−337 000
Financial Income	0	0	0	0
Financial Costs	30 000	29 000	0	0
Financial Balance	−30 000	−29 000	0	0
Dividends	0	0	0	0
Net Income	47 000	242 000	2 000	−337 000

Balance details (NOK)	2022	2021	2019
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	657 000	550 000	0
Fixtures	0	130 000	0
Total Tangible Assets	657 000	680 000	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	657 000	680 000	0
Stock	0	160 000	0
Total Investments	0	0	0
Cash, Bank	226 000	366 000	12 000
Total Current Assets	375 000	526 000	12 000
Total Assets	1 033 000	1 206 000	12 000
Total Equity	−55 000	833 000	30 000
Short-Term Group Debt	0	0	−30 000
Total Long-Term Debt	258 000	0	0
Creditors	0	0	0
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	830 000	0	12 000
Total Current Debt	830 000	373 000	−18 000
Total Equity and Debt	1 033 000	1 206 000	12 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−85,45 %	29,05 %	-	−1 123,33 %
Debt-to-Equity Ratio	−4,69	0	-	0
Operating Profit Margin	1,1 %	4,57 %	0,06 %	−50,15 %
Current Ratio	0,45	1,41	-	−0,67
Quick Ratio	0,45	2,47	-	−0,67
Equity Ratio	−0,05	0,69	-	2,5
Gross Profit Margin	77,15 %	86,8 %	23,02 %	82,59 %