EIDA ENERGY AS

9415 HARSTAD

Finances

Share Ownership

Return on Equity

142,86 %

Current Ratio

0,51

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 731 000	808 000	195 000	0
Net Income	−420 000	103 000	−1 000	0
Total Assets	307 000	439 000	53 000	74 000
Total Equity	−294 000	126 000	24 000	24 000

Income (NOK)	2022	2021	2020
Revenue	1 731 000	808 000	195 000
Expenditure	2 153 000	676 000	196 000
Operating Profit	−421 000	131 000	−1 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	−421 000	131 000	−1 000
Tax	−1 000	29 000	0
Net Income	−420 000	103 000	−1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	307 000	439 000	53 000	74 000
Total Assets	307 000	439 000	53 000	74 000
Total Retained Equity	−318 000	102 000	−1 000	0
Total Equity	−294 000	126 000	24 000	24 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	601 000	313 000	29 000	50 000
Total Equity and Debt	307 000	439 000	53 000	74 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	470 000	80 000
Other Income	1 731 000	338 000	115 000
Revenue	1 731 000	808 000	195 000
Cost of Goods Sold	894 000	438 000	0
Salary Costs	235 000	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	2 153 000	676 000	196 000
Operating Profit	−421 000	131 000	−1 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	−420 000	103 000	−1 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	307 000	292 000	53 000	74 000
Total Current Assets	307 000	439 000	53 000	74 000
Total Assets	307 000	439 000	53 000	74 000
Total Equity	−294 000	126 000	24 000	24 000
Short-Term Group Debt	150 000	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	219 000	51 000	0	0
Unpaid Taxes	−46 000	−1 000	−1 000	0
Dividends	0	0	0	0
Other Current Debt	278 000	235 000	30 000	50 000
Total Current Debt	601 000	313 000	29 000	50 000
Total Equity and Debt	307 000	439 000	53 000	74 000

Financial indicators	2022	2021	2020	2019
Return on Equity	142,86 %	81,75 %	−4,17 %	0 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−24,32 %	16,21 %	−0,51 %	-
Current Ratio	0,51	1,4	1,83	1,48
Quick Ratio	0,51	1,4	1,83	1,48
Equity Ratio	−0,96	0,29	0,45	0,32
Gross Profit Margin	48,35 %	45,79 %	100 %	-