EIRIK BJØRNESTAD FLIS OG MUR AS

5179 GODVIK

Finances

Share Ownership

Return on Equity

−106,67 %

Current Ratio

1,2

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 145 000	1 706 000	1 203 000	695 000
Net Income	−64 000	50 000	56 000	−117 000
Total Assets	367 000	345 000	256 000	137 000
Total Equity	60 000	124 000	75 000	19 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 145 000	1 706 000	1 203 000	695 000
Expenditure	2 213 000	1 656 000	1 145 000	812 000
Operating Profit	−67 000	50 000	57 000	−116 000
Financial Income	3 000	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	3 000	0	−1 000	0
Earnings Before Tax	−64 000	50 000	56 000	−117 000
Tax	0	0	0	0
Net Income	−64 000	50 000	56 000	−117 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	367 000	345 000	256 000	137 000
Total Assets	367 000	345 000	256 000	137 000
Total Retained Equity	30 000	94 000	45 000	−11 000
Total Equity	60 000	124 000	75 000	19 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	307 000	221 000	182 000	118 000
Total Equity and Debt	367 000	345 000	256 000	137 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 145 000	1 706 000	1 203 000	695 000
Other Income	0	0	0	0
Revenue	2 145 000	1 706 000	1 203 000	695 000
Cost of Goods Sold	377 000	264 000	225 000	115 000
Salary Costs	1 433 000	995 000	496 000	417 000
Depreciation	0	0	0	2 000
Impairment	0	0	0	0
Expenditure	2 213 000	1 656 000	1 145 000	812 000
Operating Profit	−67 000	50 000	57 000	−116 000
Financial Income	3 000	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	3 000	0	−1 000	0
Dividends	0	0	0	0
Net Income	−64 000	50 000	56 000	−117 000

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	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	231 000	114 000	132 000	54 000
Total Current Assets	367 000	345 000	256 000	137 000
Total Assets	367 000	345 000	256 000	137 000
Total Equity	60 000	124 000	75 000	19 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	38 000	27 000	46 000	22 000
Unpaid Taxes	204 000	119 000	87 000	49 000
Dividends	0	0	0	0
Other Current Debt	65 000	75 000	49 000	48 000
Total Current Debt	307 000	221 000	182 000	118 000
Total Equity and Debt	367 000	345 000	256 000	137 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−106,67 %	40,32 %	74,67 %	−615,79 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−3,12 %	2,93 %	4,74 %	−16,69 %
Current Ratio	1,2	1,56	1,41	1,16
Quick Ratio	1,2	1,56	1,41	1,16
Equity Ratio	0,16	0,36	0,29	0,14
Gross Profit Margin	82,42 %	84,53 %	81,3 %	83,45 %