E & T'S AS

2072 DAL

Finances

Share Ownership

Return on Equity

23,13 %

Current Ratio

1,89

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 048 000	7 277 000	5 803 000	5 338 000
Net Income	431 000	264 000	104 000	169 000
Total Assets	2 739 000	2 114 000	1 695 000	1 708 000
Total Equity	1 863 000	1 432 000	1 168 000	1 064 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 048 000	7 277 000	5 803 000	5 338 000
Expenditure	7 484 000	6 974 000	5 696 000	5 110 000
Operating Profit	564 000	303 000	108 000	228 000
Financial Income	0	18 000	20 000	0
Financial Costs	0	0	0	1 000
Financial Balance	0	18 000	20 000	−1 000
Earnings Before Tax	564 000	321 000	128 000	228 000
Tax	133 000	57 000	24 000	59 000
Net Income	431 000	264 000	104 000	169 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 150 000	740 000	753 000	322 000
Total Current Assets	1 589 000	1 375 000	942 000	1 385 000
Total Assets	2 739 000	2 114 000	1 695 000	1 708 000
Total Retained Equity	1 833 000	1 402 000	1 138 000	1 034 000
Total Equity	1 863 000	1 432 000	1 168 000	1 064 000
Total Long-Term Debt	35 000	0	0	0
Total Current Debt	842 000	682 000	527 000	644 000
Total Equity and Debt	2 739 000	2 114 000	1 695 000	1 708 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 034 000	7 277 000	5 803 000	5 338 000
Other Income	13 000	0	0	0
Revenue	8 048 000	7 277 000	5 803 000	5 338 000
Cost of Goods Sold	558 000	777 000	860 000	541 000
Salary Costs	5 543 000	4 868 000	3 966 000	3 709 000
Depreciation	179 000	139 000	99 000	65 000
Impairment	0	0	0	0
Expenditure	7 484 000	6 974 000	5 696 000	5 110 000
Operating Profit	564 000	303 000	108 000	228 000
Financial Income	0	18 000	20 000	0
Financial Costs	0	0	0	1 000
Financial Balance	0	18 000	20 000	−1 000
Dividends	0	0	0	0
Net Income	431 000	264 000	104 000	169 000

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	322 000
Fixtures	1 150 000	740 000	753 000	0
Total Tangible Assets	1 150 000	740 000	753 000	322 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 150 000	740 000	753 000	322 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 097 000	812 000	315 000	101 000
Total Current Assets	1 589 000	1 375 000	942 000	1 385 000
Total Assets	2 739 000	2 114 000	1 695 000	1 708 000
Total Equity	1 863 000	1 432 000	1 168 000	1 064 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	35 000	0	0	0
Creditors	0	9 000	0	23 000
Unpaid Taxes	244 000	219 000	148 000	286 000
Dividends	0	0	0	0
Other Current Debt	490 000	383 000	350 000	284 000
Total Current Debt	842 000	682 000	527 000	644 000
Total Equity and Debt	2 739 000	2 114 000	1 695 000	1 708 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,13 %	18,44 %	8,9 %	15,88 %
Debt-to-Equity Ratio	0,02	0	0	0
Operating Profit Margin	7,01 %	4,16 %	1,86 %	4,27 %
Current Ratio	1,89	2,02	1,79	2,15
Quick Ratio	1,89	2,02	1,79	2,15
Equity Ratio	0,68	0,68	0,69	0,62
Gross Profit Margin	93,07 %	89,32 %	85,18 %	89,87 %