EIMEALT AS

4014 STAVANGER

Finances

Share Ownership

Return on Equity

102,82 %

Current Ratio

0,76

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 286 000	1 393 000	1 498 000	1 281 000
Net Income	−146 000	−47 000	−3 000	−128 000
Total Assets	441 000	342 000	403 000	429 000
Total Equity	−142 000	4 000	51 000	54 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 286 000	1 393 000	1 498 000	1 281 000
Expenditure	1 411 000	1 425 000	1 484 000	1 388 000
Operating Profit	−124 000	−32 000	14 000	−108 000
Financial Income	0	0	0	0
Financial Costs	22 000	15 000	17 000	20 000
Financial Balance	−22 000	−15 000	−17 000	−20 000
Earnings Before Tax	−146 000	−47 000	−3 000	−128 000
Tax	0	0	0	0
Net Income	−146 000	−47 000	−3 000	−128 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	17 000	44 000	76 000
Total Current Assets	441 000	325 000	359 000	353 000
Total Assets	441 000	342 000	403 000	429 000
Total Retained Equity	−372 000	−226 000	−179 000	−176 000
Total Equity	−142 000	4 000	51 000	54 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	583 000	338 000	352 000	374 000
Total Equity and Debt	441 000	342 000	403 000	429 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 286 000	1 393 000	1 498 000	1 281 000
Other Income	0	0	0	0
Revenue	1 286 000	1 393 000	1 498 000	1 281 000
Cost of Goods Sold	236 000	334 000	450 000	286 000
Salary Costs	663 000	624 000	592 000	622 000
Depreciation	17 000	27 000	32 000	41 000
Impairment	0	0	0	0
Expenditure	1 411 000	1 425 000	1 484 000	1 388 000
Operating Profit	−124 000	−32 000	14 000	−108 000
Financial Income	0	0	0	0
Financial Costs	22 000	15 000	17 000	20 000
Financial Balance	−22 000	−15 000	−17 000	−20 000
Dividends	0	0	0	0
Net Income	−146 000	−47 000	−3 000	−128 000

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	17 000	44 000	76 000
Total Tangible Assets	0	17 000	44 000	76 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	17 000	44 000	76 000
Stock	362 000	256 000	279 000	303 000
Total Investments	0	0	0	0
Cash, Bank	27 000	23 000	26 000	31 000
Total Current Assets	441 000	325 000	359 000	353 000
Total Assets	441 000	342 000	403 000	429 000
Total Equity	−142 000	4 000	51 000	54 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	138 000	50 000	65 000	87 000
Unpaid Taxes	50 000	38 000	40 000	52 000
Dividends	0	0	0	0
Other Current Debt	204 000	93 000	96 000	104 000
Total Current Debt	583 000	338 000	352 000	374 000
Total Equity and Debt	441 000	342 000	403 000	429 000

Financial indicators	2022	2021	2020	2019
Return on Equity	102,82 %	−1 175 %	−5,88 %	−237,04 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−9,64 %	−2,3 %	0,93 %	−8,43 %
Current Ratio	0,76	0,96	1,02	0,94
Quick Ratio	2	3,96	4,92	4,97
Equity Ratio	−0,32	0,01	0,13	0,13
Gross Profit Margin	81,65 %	76,02 %	69,96 %	77,67 %