EIRIK HOAAS AS

9517 ALTA

Finances

Share Ownership

Return on Equity

−93,19 %

Current Ratio

0,94

Debt-to-Equity Ratio

6,71

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 126 000	2 493 000	1 457 000	1 200 000
Net Income	−219 000	−118 000	−22 000	46 000
Total Assets	2 076 000	861 000	1 024 000	1 145 000
Total Equity	235 000	454 000	573 000	594 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 126 000	2 493 000	1 457 000	1 200 000
Expenditure	2 298 000	2 628 000	1 471 000	1 120 000
Operating Profit	−172 000	−136 000	−14 000	80 000
Financial Income	0	0	0	0
Financial Costs	53 000	16 000	14 000	21 000
Financial Balance	−53 000	−16 000	−14 000	−21 000
Earnings Before Tax	−225 000	−151 000	−28 000	59 000
Tax	−6 000	−33 000	−6 000	13 000
Net Income	−219 000	−118 000	−22 000	46 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 827 000	286 000	391 000	434 000
Total Current Assets	249 000	575 000	634 000	711 000
Total Assets	2 076 000	861 000	1 024 000	1 145 000
Total Retained Equity	205 000	424 000	543 000	564 000
Total Equity	235 000	454 000	573 000	594 000
Total Long-Term Debt	1 576 000	89 000	185 000	334 000
Total Current Debt	265 000	318 000	267 000	216 000
Total Equity and Debt	2 076 000	861 000	1 024 000	1 145 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 126 000	2 493 000	1 227 000	1 200 000
Other Income	0	0	230 000	0
Revenue	2 126 000	2 493 000	1 457 000	1 200 000
Cost of Goods Sold	0	0	0	0
Salary Costs	589 000	699 000	538 000	606 000
Depreciation	163 000	97 000	102 000	111 000
Impairment	0	0	0	0
Expenditure	2 298 000	2 628 000	1 471 000	1 120 000
Operating Profit	−172 000	−136 000	−14 000	80 000
Financial Income	0	0	0	0
Financial Costs	53 000	16 000	14 000	21 000
Financial Balance	−53 000	−16 000	−14 000	−21 000
Dividends	0	0	0	0
Net Income	−219 000	−118 000	−22 000	46 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 222 000	0	0	0
Machinery and Plant Facilities	492 000	84 000	99 000	144 000
Fixtures	105 000	161 000	217 000	290 000
Total Tangible Assets	1 819 000	245 000	316 000	434 000
Total Fiancial Fixed Assets	8 000	42 000	75 000	0
Total Fixed Assets	1 827 000	286 000	391 000	434 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	39 000	568 000	427 000	501 000
Total Current Assets	249 000	575 000	634 000	711 000
Total Assets	2 076 000	861 000	1 024 000	1 145 000
Total Equity	235 000	454 000	573 000	594 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 576 000	89 000	185 000	334 000
Creditors	111 000	127 000	105 000	59 000
Unpaid Taxes	80 000	103 000	73 000	127 000
Dividends	0	0	0	0
Other Current Debt	74 000	88 000	88 000	70 000
Total Current Debt	265 000	318 000	267 000	216 000
Total Equity and Debt	2 076 000	861 000	1 024 000	1 145 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−93,19 %	−25,99 %	−3,84 %	7,74 %
Debt-to-Equity Ratio	6,71	0,2	0,32	0,56
Operating Profit Margin	−8,09 %	−5,46 %	−0,96 %	6,67 %
Current Ratio	0,94	1,81	2,37	3,29
Quick Ratio	0,94	1,81	2,37	3,29
Equity Ratio	0,11	0,53	0,56	0,52
Gross Profit Margin	100 %	100 %	100 %	100 %