EIVIND WESTBY AS

1167 OSLO

Finances

Share Ownership

Return on Equity

−5,83 %

Current Ratio

29,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 109 000	1 360 000	1 109 000	758 000
Net Income	−224 000	5 111 000	−101 000	−286 000
Total Assets	3 854 000	4 737 000	2 648 000	2 433 000
Total Equity	3 843 000	4 231 000	778 000	354 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 109 000	1 360 000	1 109 000	758 000
Expenditure	1 332 000	1 899 000	1 208 000	1 034 000
Operating Profit	−224 000	−538 000	−100 000	−276 000
Financial Income	0	5 652 000	0	0
Financial Costs	1 000	3 000	1 000	9 000
Financial Balance	−1 000	5 649 000	−1 000	−9 000
Earnings Before Tax	−224 000	5 111 000	−101 000	−286 000
Tax	0	0	0	0
Net Income	−224 000	5 111 000	−101 000	−286 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 534 000	3 745 000	1 749 000	1 881 000
Total Current Assets	320 000	992 000	899 000	552 000
Total Assets	3 854 000	4 737 000	2 648 000	2 433 000
Total Retained Equity	3 743 000	4 131 000	678 000	254 000
Total Equity	3 843 000	4 231 000	778 000	354 000
Total Long-Term Debt	0	0	0	720 000
Total Current Debt	11 000	506 000	1 869 000	1 359 000
Total Equity and Debt	3 854 000	4 737 000	2 648 000	2 433 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 109 000	1 360 000	1 109 000	758 000
Other Income	0	0	0	0
Revenue	1 109 000	1 360 000	1 109 000	758 000
Cost of Goods Sold	264 000	324 000	249 000	96 000
Salary Costs	716 000	657 000	513 000	506 000
Depreciation	62 000	115 000	132 000	153 000
Impairment	0	0	0	0
Expenditure	1 332 000	1 899 000	1 208 000	1 034 000
Operating Profit	−224 000	−538 000	−100 000	−276 000
Financial Income	0	5 652 000	0	0
Financial Costs	1 000	3 000	1 000	9 000
Financial Balance	−1 000	5 649 000	−1 000	−9 000
Dividends	0	0	0	0
Net Income	−224 000	5 111 000	−101 000	−286 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 975 000	2 975 000	0	0
Machinery and Plant Facilities	0	0	0	139 000
Fixtures	559 000	770 000	885 000	326 000
Total Tangible Assets	3 534 000	3 745 000	885 000	1 017 000
Total Fiancial Fixed Assets	0	0	865 000	865 000
Total Fixed Assets	3 534 000	3 745 000	1 749 000	1 881 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	27 000	992 000	359 000	52 000
Total Current Assets	320 000	992 000	899 000	552 000
Total Assets	3 854 000	4 737 000	2 648 000	2 433 000
Total Equity	3 843 000	4 231 000	778 000	354 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	720 000
Creditors	0	0	4 000	38 000
Unpaid Taxes	11 000	99 000	42 000	50 000
Dividends	0	0	0	0
Other Current Debt	0	407 000	1 824 000	1 271 000
Total Current Debt	11 000	506 000	1 869 000	1 359 000
Total Equity and Debt	3 854 000	4 737 000	2 648 000	2 433 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5,83 %	120,8 %	−12,98 %	−80,79 %
Debt-to-Equity Ratio	0	0	0	2,03
Operating Profit Margin	−20,2 %	−39,56 %	−9,02 %	−36,41 %
Current Ratio	29,09	1,96	0,48	0,41
Quick Ratio	29,09	1,96	0,48	0,41
Equity Ratio	1	0,89	0,29	0,15
Gross Profit Margin	76,19 %	76,18 %	77,55 %	87,34 %