ERIKSEN BUSS & MASKIN IN VIA AS

8208 FAUSKE

Finances

Return on Equity

33,82 %

Current Ratio

2,35

Debt-to-Equity Ratio

0,37

Key figures (NOK)	2022	2021	2020	2019
Revenue	20 102 000	20 209 000	18 229 000	15 711 000
Net Income	1 747 000	1 144 000	−1 547 000	1 043 000
Total Assets	9 393 000	8 432 000	7 325 000	6 160 000
Total Equity	5 165 000	3 418 000	2 274 000	3 388 000

Income (NOK)	2022	2021	2020	2019
Revenue	20 102 000	20 209 000	18 229 000	15 711 000
Expenditure	17 818 000	18 603 000	20 170 000	14 338 000
Operating Profit	2 284 000	1 606 000	−1 939 000	1 373 000
Financial Income	8 000	0	1 000	1 000
Financial Costs	50 000	66 000	42 000	21 000
Financial Balance	−42 000	−66 000	−41 000	−20 000
Earnings Before Tax	2 241 000	1 541 000	−1 981 000	1 354 000
Tax	495 000	397 000	−434 000	311 000
Net Income	1 747 000	1 144 000	−1 547 000	1 043 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 898 000	3 708 000	2 970 000	1 678 000
Total Current Assets	5 494 000	4 724 000	4 355 000	4 482 000
Total Assets	9 393 000	8 432 000	7 325 000	6 160 000
Total Retained Equity	4 297 000	2 550 000	1 406 000	2 953 000
Total Equity	5 165 000	3 418 000	2 274 000	3 388 000
Total Long-Term Debt	1 892 000	1 674 000	1 189 000	331 000
Total Current Debt	2 335 000	3 340 000	3 862 000	2 442 000
Total Equity and Debt	9 393 000	8 432 000	7 325 000	6 160 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 654 000	17 992 000	17 546 000	14 593 000
Other Income	3 448 000	2 217 000	683 000	1 118 000
Revenue	20 102 000	20 209 000	18 229 000	15 711 000
Cost of Goods Sold	1 615 000	682 000	384 000	231 000
Salary Costs	6 265 000	8 094 000	9 174 000	6 220 000
Depreciation	723 000	695 000	370 000	222 000
Impairment	0	0	0	0
Expenditure	17 818 000	18 603 000	20 170 000	14 338 000
Operating Profit	2 284 000	1 606 000	−1 939 000	1 373 000
Financial Income	8 000	0	1 000	1 000
Financial Costs	50 000	66 000	42 000	21 000
Financial Balance	−42 000	−66 000	−41 000	−20 000
Dividends	0	0	0	0
Net Income	1 747 000	1 144 000	−1 547 000	1 043 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	4 000	8 000	12 000
Real Eastate	220 000	189 000	212 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 768 000	2 657 000	1 860 000	702 000
Total Tangible Assets	1 988 000	2 847 000	2 072 000	702 000
Total Fiancial Fixed Assets	1 910 000	857 000	890 000	964 000
Total Fixed Assets	3 898 000	3 708 000	2 970 000	1 678 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 395 000	1 245 000	1 086 000	912 000
Total Current Assets	5 494 000	4 724 000	4 355 000	4 482 000
Total Assets	9 393 000	8 432 000	7 325 000	6 160 000
Total Equity	5 165 000	3 418 000	2 274 000	3 388 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 892 000	1 674 000	1 189 000	331 000
Creditors	978 000	1 274 000	1 189 000	464 000
Unpaid Taxes	244 000	695 000	951 000	718 000
Dividends	0	0	0	0
Other Current Debt	1 069 000	1 371 000	1 721 000	1 078 000
Total Current Debt	2 335 000	3 340 000	3 862 000	2 442 000
Total Equity and Debt	9 393 000	8 432 000	7 325 000	6 160 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,82 %	33,47 %	−68,03 %	30,79 %
Debt-to-Equity Ratio	0,37	0,49	0,52	0,1
Operating Profit Margin	11,36 %	7,95 %	−10,64 %	8,74 %
Current Ratio	2,35	1,41	1,13	1,84
Quick Ratio	2,35	1,41	1,13	1,84
Equity Ratio	0,55	0,41	0,31	0,55
Gross Profit Margin	91,97 %	96,63 %	97,89 %	98,53 %