EAF CONSULTING AS

2070 RÅHOLT

Finances

Return on Equity

23,21 %

Current Ratio

3,65

Debt-to-Equity Ratio

0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	787 000	924 000	332 000	0
Net Income	569 000	687 000	208 000	8 000
Total Assets	3 103 000	2 271 000	1 396 000	1 072 000
Total Equity	2 452 000	1 882 000	1 195 000	995 000

Income (NOK)	2022	2021	2020	2019
Revenue	787 000	924 000	332 000	0
Expenditure	57 000	44 000	76 000	38 000
Operating Profit	730 000	881 000	257 000	−37 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	730 000	881 000	257 000	−37 000
Tax	161 000	194 000	48 000	−46 000
Net Income	569 000	687 000	208 000	8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 364 000	1 114 000	98 000	106 000
Total Current Assets	1 739 000	1 157 000	1 298 000	966 000
Total Assets	3 103 000	2 271 000	1 396 000	1 072 000
Total Retained Equity	2 422 000	1 852 000	1 165 000	965 000
Total Equity	2 452 000	1 882 000	1 195 000	995 000
Total Long-Term Debt	175 000	123 000	0	0
Total Current Debt	476 000	266 000	201 000	77 000
Total Equity and Debt	3 103 000	2 271 000	1 396 000	1 072 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	787 000	924 000	332 000	0
Other Income	0	0	0	0
Revenue	787 000	924 000	332 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	1 000	1 000	1 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	57 000	44 000	76 000	38 000
Operating Profit	730 000	881 000	257 000	−37 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	569 000	687 000	208 000	8 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	8 000
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	1 364 000	1 114 000	98 000	98 000
Total Fixed Assets	1 364 000	1 114 000	98 000	106 000
Stock	0	0	0	0
Total Investments	0	0	1 016 000	818 000
Cash, Bank	1 614 000	1 035 000	190 000	93 000
Total Current Assets	1 739 000	1 157 000	1 298 000	966 000
Total Assets	3 103 000	2 271 000	1 396 000	1 072 000
Total Equity	2 452 000	1 882 000	1 195 000	995 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	175 000	123 000	0	0
Creditors	2 000	13 000	8 000	0
Unpaid Taxes	119 000	60 000	52 000	1 000
Dividends	0	0	0	0
Other Current Debt	194 000	0	93 000	76 000
Total Current Debt	476 000	266 000	201 000	77 000
Total Equity and Debt	3 103 000	2 271 000	1 396 000	1 072 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,21 %	36,5 %	17,41 %	0,8 %
Debt-to-Equity Ratio	0,07	0,07	0	0
Operating Profit Margin	92,76 %	95,35 %	77,41 %	-
Current Ratio	3,65	4,35	6,46	12,55
Quick Ratio	3,65	4,35	6,46	12,55
Equity Ratio	0,79	0,83	0,86	0,93
Gross Profit Margin	100 %	100 %	100 %	-