EITRHEIM AS

3560 HEMSEDAL

Finances

Share Ownership

Return on Equity

8,53 %

Current Ratio

0,65

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 013 000	3 012 000	3 354 000	2 580 000
Net Income	110 000	68 000	930 000	−41 000
Total Assets	2 645 000	2 651 000	2 799 000	1 948 000
Total Equity	1 289 000	1 179 000	1 111 000	181 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 013 000	3 012 000	3 354 000	2 580 000
Expenditure	2 858 000	2 870 000	2 148 000	2 594 000
Operating Profit	154 000	142 000	1 206 000	−15 000
Financial Income	0	0	0	0
Financial Costs	13 000	55 000	23 000	29 000
Financial Balance	−13 000	−55 000	−23 000	−29 000
Earnings Before Tax	141 000	87 000	1 183 000	−43 000
Tax	31 000	20 000	253 000	−3 000
Net Income	110 000	68 000	930 000	−41 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 773 000	1 840 000	1 710 000	844 000
Total Current Assets	872 000	811 000	1 089 000	1 104 000
Total Assets	2 645 000	2 651 000	2 799 000	1 948 000
Total Retained Equity	1 259 000	1 149 000	1 081 000	151 000
Total Equity	1 289 000	1 179 000	1 111 000	181 000
Total Long-Term Debt	22 000	37 000	260 000	417 000
Total Current Debt	1 334 000	1 435 000	1 429 000	1 350 000
Total Equity and Debt	2 645 000	2 651 000	2 799 000	1 948 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 803 000	2 662 000	3 037 000	2 449 000
Other Income	209 000	351 000	317 000	131 000
Revenue	3 013 000	3 012 000	3 354 000	2 580 000
Cost of Goods Sold	523 000	421 000	352 000	224 000
Salary Costs	698 000	863 000	387 000	747 000
Depreciation	71 000	66 000	54 000	54 000
Impairment	0	0	0	0
Expenditure	2 858 000	2 870 000	2 148 000	2 594 000
Operating Profit	154 000	142 000	1 206 000	−15 000
Financial Income	0	0	0	0
Financial Costs	13 000	55 000	23 000	29 000
Financial Balance	−13 000	−55 000	−23 000	−29 000
Dividends	0	0	0	0
Net Income	110 000	68 000	930 000	−41 000

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	166 000	183 000	0	0
Fixtures	467 000	521 000	575 000	629 000
Total Tangible Assets	633 000	705 000	575 000	629 000
Total Fiancial Fixed Assets	1 140 000	1 135 000	1 135 000	215 000
Total Fixed Assets	1 773 000	1 840 000	1 710 000	844 000
Stock	8 000	8 000	8 000	101 000
Total Investments	0	0	0	0
Cash, Bank	11 000	1 000	0	0
Total Current Assets	872 000	811 000	1 089 000	1 104 000
Total Assets	2 645 000	2 651 000	2 799 000	1 948 000
Total Equity	1 289 000	1 179 000	1 111 000	181 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	22 000	37 000	260 000	417 000
Creditors	333 000	199 000	308 000	324 000
Unpaid Taxes	90 000	192 000	302 000	454 000
Dividends	0	0	0	0
Other Current Debt	878 000	788 000	558 000	563 000
Total Current Debt	1 334 000	1 435 000	1 429 000	1 350 000
Total Equity and Debt	2 645 000	2 651 000	2 799 000	1 948 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,53 %	5,77 %	83,71 %	−22,65 %
Debt-to-Equity Ratio	0,02	0,03	0,23	2,3
Operating Profit Margin	5,11 %	4,71 %	35,96 %	−0,58 %
Current Ratio	0,65	0,57	0,76	0,82
Quick Ratio	0,66	0,57	0,77	0,88
Equity Ratio	0,49	0,44	0,4	0,09
Gross Profit Margin	82,64 %	86,02 %	89,51 %	91,32 %