EIDE CONSULTING AS

1473 LØRENSKOG

Finances

Return on Equity

7,11 %

Current Ratio

4,04

Debt-to-Equity Ratio

1,96

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 500 000	3 458 000	3 114 000	2 328 000
Net Income	417 000	2 277 000	1 899 000	1 169 000
Total Assets	18 024 000	8 822 000	7 454 000	7 367 000
Total Equity	5 862 000	5 445 000	3 168 000	1 269 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 500 000	3 458 000	3 114 000	2 328 000
Expenditure	1 029 000	506 000	614 000	841 000
Operating Profit	2 472 000	2 952 000	2 500 000	1 487 000
Financial Income	30 000	32 000	32 000	46 000
Financial Costs	1 593 000	65 000	97 000	34 000
Financial Balance	−1 563 000	−33 000	−65 000	12 000
Earnings Before Tax	909 000	2 919 000	2 435 000	1 499 000
Tax	492 000	642 000	536 000	330 000
Net Income	417 000	2 277 000	1 899 000	1 169 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 365 000	5 769 000	5 614 000	5 859 000
Total Current Assets	2 659 000	3 053 000	1 840 000	1 508 000
Total Assets	18 024 000	8 822 000	7 454 000	7 367 000
Total Retained Equity	5 762 000	5 345 000	3 068 000	1 169 000
Total Equity	5 862 000	5 445 000	3 168 000	1 269 000
Total Long-Term Debt	11 505 000	2 627 000	3 540 000	4 447 000
Total Current Debt	658 000	750 000	745 000	1 651 000
Total Equity and Debt	18 024 000	8 822 000	7 454 000	7 367 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 272 000	3 366 000	3 075 000	2 328 000
Other Income	228 000	92 000	39 000	0
Revenue	3 500 000	3 458 000	3 114 000	2 328 000
Cost of Goods Sold	120 000	39 000	127 000	28 000
Salary Costs	17 000	6 000	35 000	21 000
Depreciation	368 000	245 000	245 000	41 000
Impairment	0	0	0	0
Expenditure	1 029 000	506 000	614 000	841 000
Operating Profit	2 472 000	2 952 000	2 500 000	1 487 000
Financial Income	30 000	32 000	32 000	46 000
Financial Costs	1 593 000	65 000	97 000	34 000
Financial Balance	−1 563 000	−33 000	−65 000	12 000
Dividends	0	0	0	0
Net Income	417 000	2 277 000	1 899 000	1 169 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	13 965 000	4 369 000	4 614 000	4 859 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	13 965 000	4 369 000	4 614 000	4 859 000
Total Fiancial Fixed Assets	1 400 000	1 400 000	1 000 000	1 000 000
Total Fixed Assets	15 365 000	5 769 000	5 614 000	5 859 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 430 000	2 535 000	1 296 000	1 309 000
Total Current Assets	2 659 000	3 053 000	1 840 000	1 508 000
Total Assets	18 024 000	8 822 000	7 454 000	7 367 000
Total Equity	5 862 000	5 445 000	3 168 000	1 269 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 505 000	2 627 000	3 540 000	4 447 000
Creditors	0	0	0	0
Unpaid Taxes	94 000	93 000	97 000	79 000
Dividends	0	0	0	0
Other Current Debt	64 000	0	100 000	1 276 000
Total Current Debt	658 000	750 000	745 000	1 651 000
Total Equity and Debt	18 024 000	8 822 000	7 454 000	7 367 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,11 %	41,82 %	59,94 %	92,12 %
Debt-to-Equity Ratio	1,96	0,48	1,12	3,5
Operating Profit Margin	70,63 %	85,37 %	80,28 %	63,87 %
Current Ratio	4,04	4,07	2,47	0,91
Quick Ratio	4,04	4,07	2,47	0,91
Equity Ratio	0,33	0,62	0,43	0,17
Gross Profit Margin	96,57 %	98,87 %	95,92 %	98,8 %