EIVIND NEDREMYR AS

3577 HOVET

Finances

Share Ownership

Return on Equity

18,9 %

Current Ratio

1,57

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 317 000	3 320 000	2 796 000	2 082 000
Net Income	168 000	414 000	527 000	−118 000
Total Assets	1 917 000	2 332 000	1 771 000	1 431 000
Total Equity	889 000	721 000	1 308 000	781 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 317 000	3 320 000	2 796 000	2 082 000
Expenditure	2 101 000	2 789 000	2 146 000	2 186 000
Operating Profit	216 000	531 000	650 000	−104 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	8 000	14 000
Financial Balance	−1 000	−1 000	−8 000	−14 000
Earnings Before Tax	215 000	530 000	642 000	−118 000
Tax	47 000	117 000	115 000	0
Net Income	168 000	414 000	527 000	−118 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	298 000	373 000	466 000	873 000
Total Current Assets	1 619 000	1 959 000	1 304 000	558 000
Total Assets	1 917 000	2 332 000	1 771 000	1 431 000
Total Retained Equity	789 000	621 000	1 208 000	681 000
Total Equity	889 000	721 000	1 308 000	781 000
Total Long-Term Debt	0	0	0	295 000
Total Current Debt	1 029 000	1 611 000	463 000	355 000
Total Equity and Debt	1 917 000	2 332 000	1 771 000	1 431 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 317 000	3 320 000	2 796 000	2 008 000
Other Income	0	0	0	74 000
Revenue	2 317 000	3 320 000	2 796 000	2 082 000
Cost of Goods Sold	439 000	1 030 000	786 000	542 000
Salary Costs	782 000	812 000	713 000	757 000
Depreciation	75 000	93 000	117 000	218 000
Impairment	0	0	0	0
Expenditure	2 101 000	2 789 000	2 146 000	2 186 000
Operating Profit	216 000	531 000	650 000	−104 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	8 000	14 000
Financial Balance	−1 000	−1 000	−8 000	−14 000
Dividends	0	1 000 000	0	0
Net Income	168 000	414 000	527 000	−118 000

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	298 000	373 000	466 000	873 000
Total Tangible Assets	298 000	373 000	466 000	873 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	298 000	373 000	466 000	873 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	429 000	1 561 000	572 000	366 000
Total Current Assets	1 619 000	1 959 000	1 304 000	558 000
Total Assets	1 917 000	2 332 000	1 771 000	1 431 000
Total Equity	889 000	721 000	1 308 000	781 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	295 000
Creditors	61 000	53 000	115 000	205 000
Unpaid Taxes	173 000	363 000	164 000	63 000
Dividends	0	1 000 000	0	0
Other Current Debt	748 000	1 078 000	68 000	87 000
Total Current Debt	1 029 000	1 611 000	463 000	355 000
Total Equity and Debt	1 917 000	2 332 000	1 771 000	1 431 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,9 %	57,42 %	40,29 %	−15,11 %
Debt-to-Equity Ratio	0	0	0	0,38
Operating Profit Margin	9,32 %	15,99 %	23,25 %	−5 %
Current Ratio	1,57	1,22	2,82	1,57
Quick Ratio	1,57	1,22	2,82	1,57
Equity Ratio	0,46	0,31	0,74	0,55
Gross Profit Margin	81,05 %	68,98 %	71,89 %	73,97 %