EWA SPASOWSKA AS

3021 DRAMMEN

Finances

Return on Equity

108,8 %

Current Ratio

3,02

Debt-to-Equity Ratio

0,71

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 768 000	3 589 000	3 322 000	1 983 000
Net Income	1 483 000	1 618 000	1 127 000	285 000
Total Assets	3 022 000	3 291 000	2 674 000	1 653 000
Total Equity	1 363 000	425 000	857 000	731 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 768 000	3 589 000	3 322 000	1 983 000
Expenditure	1 779 000	1 562 000	1 831 000	1 545 000
Operating Profit	1 988 000	2 026 000	1 490 000	438 000
Financial Income	0	55 000	27 000	0
Financial Costs	92 000	45 000	31 000	28 000
Financial Balance	−92 000	10 000	−4 000	−28 000
Earnings Before Tax	1 896 000	2 036 000	1 486 000	410 000
Tax	414 000	419 000	359 000	124 000
Net Income	1 483 000	1 618 000	1 127 000	285 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	934 000	775 000	839 000	1 079 000
Total Current Assets	2 088 000	2 516 000	1 836 000	574 000
Total Assets	3 022 000	3 291 000	2 674 000	1 653 000
Total Retained Equity	1 333 000	395 000	827 000	701 000
Total Equity	1 363 000	425 000	857 000	731 000
Total Long-Term Debt	968 000	2 235 000	242 000	738 000
Total Current Debt	691 000	631 000	1 576 000	184 000
Total Equity and Debt	3 022 000	3 291 000	2 674 000	1 653 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 778 000	3 589 000	3 322 000	1 961 000
Other Income	−10 000	0	0	22 000
Revenue	3 768 000	3 589 000	3 322 000	1 983 000
Cost of Goods Sold	47 000	0	0	0
Salary Costs	811 000	780 000	722 000	394 000
Depreciation	9 000	11 000	272 000	312 000
Impairment	0	0	0	0
Expenditure	1 779 000	1 562 000	1 831 000	1 545 000
Operating Profit	1 988 000	2 026 000	1 490 000	438 000
Financial Income	0	55 000	27 000	0
Financial Costs	92 000	45 000	31 000	28 000
Financial Balance	−92 000	10 000	−4 000	−28 000
Dividends	545 000	2 050 000	1 000 000	0
Net Income	1 483 000	1 618 000	1 127 000	285 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	260 000
Total Intangible Assets	0	0	0	260 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	17 000	25 000	37 000	19 000
Total Tangible Assets	17 000	25 000	37 000	19 000
Total Fiancial Fixed Assets	917 000	750 000	802 000	800 000
Total Fixed Assets	934 000	775 000	839 000	1 079 000
Stock	0	0	0	0
Total Investments	27 000	66 000	202 000	0
Cash, Bank	1 996 000	2 302 000	1 469 000	365 000
Total Current Assets	2 088 000	2 516 000	1 836 000	574 000
Total Assets	3 022 000	3 291 000	2 674 000	1 653 000
Total Equity	1 363 000	425 000	857 000	731 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	968 000	2 235 000	242 000	738 000
Creditors	90 000	26 000	92 000	1 000
Unpaid Taxes	63 000	67 000	52 000	13 000
Dividends	545 000	2 050 000	1 000 000	0
Other Current Debt	127 000	119 000	73 000	46 000
Total Current Debt	691 000	631 000	1 576 000	184 000
Total Equity and Debt	3 022 000	3 291 000	2 674 000	1 653 000

Financial indicators	2022	2021	2020	2019
Return on Equity	108,8 %	380,71 %	131,51 %	38,99 %
Debt-to-Equity Ratio	0,71	5,26	0,28	1,01
Operating Profit Margin	52,76 %	56,45 %	44,85 %	22,09 %
Current Ratio	3,02	3,99	1,16	3,12
Quick Ratio	3,02	3,99	1,16	3,12
Equity Ratio	0,45	0,13	0,32	0,44
Gross Profit Margin	98,75 %	100 %	100 %	100 %