EIVIND BORUD AS

1456 NESODDTANGEN

Finances

Share Ownership

Return on Equity

31,94 %

Current Ratio

0,11

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	840 000	925 000	1 270 000	774 000
Net Income	−290 000	−196 000	93 000	−87 000
Total Assets	189 000	175 000	205 000	163 000
Total Equity	−908 000	−618 000	−422 000	−515 000

Income (NOK)	2022	2021	2020	2019
Revenue	840 000	925 000	1 270 000	774 000
Expenditure	1 128 000	1 118 000	1 178 000	848 000
Operating Profit	−289 000	−194 000	92 000	−74 000
Financial Income	0	0	4 000	0
Financial Costs	1 000	3 000	2 000	13 000
Financial Balance	−1 000	−3 000	2 000	−13 000
Earnings Before Tax	−290 000	−196 000	93 000	−87 000
Tax	0	0	0	0
Net Income	−290 000	−196 000	93 000	−87 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	71 000	65 000	90 000	91 000
Total Current Assets	117 000	110 000	115 000	72 000
Total Assets	189 000	175 000	205 000	163 000
Total Retained Equity	−938 000	−648 000	−452 000	−545 000
Total Equity	−908 000	−618 000	−422 000	−515 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 096 000	793 000	626 000	678 000
Total Equity and Debt	189 000	175 000	205 000	163 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	840 000	924 000	1 270 000	774 000
Other Income	0	1 000	0	0
Revenue	840 000	925 000	1 270 000	774 000
Cost of Goods Sold	225 000	207 000	393 000	303 000
Salary Costs	476 000	479 000	365 000	246 000
Depreciation	21 000	24 000	37 000	33 000
Impairment	0	0	0	0
Expenditure	1 128 000	1 118 000	1 178 000	848 000
Operating Profit	−289 000	−194 000	92 000	−74 000
Financial Income	0	0	4 000	0
Financial Costs	1 000	3 000	2 000	13 000
Financial Balance	−1 000	−3 000	2 000	−13 000
Dividends	0	0	0	0
Net Income	−290 000	−196 000	93 000	−87 000

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	71 000	0	0	0
Fixtures	0	65 000	90 000	91 000
Total Tangible Assets	71 000	65 000	90 000	91 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	71 000	65 000	90 000	91 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	14 000	15 000	72 000	63 000
Total Current Assets	117 000	110 000	115 000	72 000
Total Assets	189 000	175 000	205 000	163 000
Total Equity	−908 000	−618 000	−422 000	−515 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	200 000	116 000	68 000	104 000
Unpaid Taxes	305 000	142 000	39 000	59 000
Dividends	0	0	0	0
Other Current Debt	591 000	535 000	520 000	516 000
Total Current Debt	1 096 000	793 000	626 000	678 000
Total Equity and Debt	189 000	175 000	205 000	163 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,94 %	31,72 %	−22,04 %	16,89 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−34,4 %	−20,97 %	7,24 %	−9,56 %
Current Ratio	0,11	0,14	0,18	0,11
Quick Ratio	0,11	0,14	0,18	0,11
Equity Ratio	−4,8	−3,53	−2,06	−3,16
Gross Profit Margin	73,21 %	77,62 %	69,06 %	60,85 %