EATOPS AS

0351 OSLO

Finances

Share Ownership

Return on Equity

9,67 %

Current Ratio

1,95

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 955 000	3 636 000	3 491 000	2 149 000
Net Income	88 000	−63 000	409 000	643 000
Total Assets	1 842 000	1 359 000	1 592 000	2 146 000
Total Equity	910 000	822 000	884 000	835 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 955 000	3 636 000	3 491 000	2 149 000
Expenditure	3 856 000	3 699 000	2 960 000	1 350 000
Operating Profit	100 000	−62 000	531 000	799 000
Financial Income	0	32 000	0	0
Financial Costs	1 000	32 000	7 000	4 000
Financial Balance	−1 000	0	−7 000	−4 000
Earnings Before Tax	99 000	−63 000	525 000	795 000
Tax	11 000	0	115 000	152 000
Net Income	88 000	−63 000	409 000	643 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 000	20 000	0	0
Total Current Assets	1 822 000	1 338 000	1 592 000	2 146 000
Total Assets	1 842 000	1 359 000	1 592 000	2 146 000
Total Retained Equity	610 000	522 000	584 000	535 000
Total Equity	910 000	822 000	884 000	835 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	932 000	537 000	708 000	1 311 000
Total Equity and Debt	1 842 000	1 359 000	1 592 000	2 146 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 955 000	3 636 000	3 491 000	2 149 000
Other Income	0	0	0	0
Revenue	3 955 000	3 636 000	3 491 000	2 149 000
Cost of Goods Sold	305 000	331 000	587 000	81 000
Salary Costs	2 663 000	2 633 000	1 166 000	611 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 856 000	3 699 000	2 960 000	1 350 000
Operating Profit	100 000	−62 000	531 000	799 000
Financial Income	0	32 000	0	0
Financial Costs	1 000	32 000	7 000	4 000
Financial Balance	−1 000	0	−7 000	−4 000
Dividends	0	0	0	0
Net Income	88 000	−63 000	409 000	643 000

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	20 000	20 000	0	0
Total Fixed Assets	20 000	20 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	675 000	1 184 000	1 552 000	1 495 000
Total Current Assets	1 822 000	1 338 000	1 592 000	2 146 000
Total Assets	1 842 000	1 359 000	1 592 000	2 146 000
Total Equity	910 000	822 000	884 000	835 000
Short-Term Group Debt	37 000	17 000	0	0
Total Long-Term Debt	0	0	0	0
Creditors	12 000	16 000	194 000	190 000
Unpaid Taxes	391 000	166 000	5 000	475 000
Dividends	0	0	0	0
Other Current Debt	481 000	338 000	394 000	494 000
Total Current Debt	932 000	537 000	708 000	1 311 000
Total Equity and Debt	1 842 000	1 359 000	1 592 000	2 146 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,67 %	−7,66 %	46,27 %	77,01 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,53 %	−1,71 %	15,21 %	37,18 %
Current Ratio	1,95	2,49	2,25	1,64
Quick Ratio	1,95	2,49	2,25	1,64
Equity Ratio	0,49	0,6	0,56	0,39
Gross Profit Margin	92,29 %	90,9 %	83,19 %	96,23 %