EI1DOM AS

2848 SKREIA

Finances

Share Ownership

Return on Equity

16,92 %

Current Ratio

Debt-to-Equity Ratio

1,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	185 000	185 000	179 000	165 000
Net Income	66 000	73 000	96 000	76 000
Total Assets	1 158 000	1 261 000	1 262 000	1 332 000
Total Equity	390 000	324 000	251 000	155 000

Income (NOK)	2022	2021	2020	2019
Revenue	185 000	185 000	179 000	165 000
Expenditure	73 000	68 000	27 000	32 000
Operating Profit	111 000	116 000	152 000	133 000
Financial Income	0	0	0	0
Financial Costs	26 000	23 000	30 000	36 000
Financial Balance	−26 000	−23 000	−30 000	−36 000
Earnings Before Tax	85 000	94 000	123 000	98 000
Tax	19 000	21 000	27 000	22 000
Net Income	66 000	73 000	96 000	76 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 158 000	1 182 000	1 206 000	1 231 000
Total Current Assets	0	79 000	56 000	101 000
Total Assets	1 158 000	1 261 000	1 262 000	1 332 000
Total Retained Equity	360 000	294 000	221 000	125 000
Total Equity	390 000	324 000	251 000	155 000
Total Long-Term Debt	548 000	616 000	684 000	854 000
Total Current Debt	219 000	321 000	328 000	323 000
Total Equity and Debt	1 158 000	1 261 000	1 262 000	1 332 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	185 000	185 000	179 000	165 000
Revenue	185 000	185 000	179 000	165 000
Cost of Goods Sold	0	0	0	0
Salary Costs	6 000	1 000	0	0
Depreciation	24 000	24 000	25 000	25 000
Impairment	0	0	0	0
Expenditure	73 000	68 000	27 000	32 000
Operating Profit	111 000	116 000	152 000	133 000
Financial Income	0	0	0	0
Financial Costs	26 000	23 000	30 000	36 000
Financial Balance	−26 000	−23 000	−30 000	−36 000
Dividends	0	0	0	0
Net Income	66 000	73 000	96 000	76 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 158 000	1 182 000	1 206 000	1 231 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 158 000	1 182 000	1 206 000	1 231 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 158 000	1 182 000	1 206 000	1 231 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	73 000	56 000	100 000
Total Current Assets	0	79 000	56 000	101 000
Total Assets	1 158 000	1 261 000	1 262 000	1 332 000
Total Equity	390 000	324 000	251 000	155 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	548 000	616 000	684 000	854 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	201 000	301 000	301 000	301 000
Total Current Debt	219 000	321 000	328 000	323 000
Total Equity and Debt	1 158 000	1 261 000	1 262 000	1 332 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,92 %	22,53 %	38,25 %	49,03 %
Debt-to-Equity Ratio	1,41	1,9	2,73	5,51
Operating Profit Margin	60 %	62,7 %	84,92 %	80,61 %
Current Ratio	0	0,25	0,17	0,31
Quick Ratio	0	0,25	0,17	0,31
Equity Ratio	0,34	0,26	0,2	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %