EINN AS

0191 OSLO

Finances

Share Ownership

Return on Equity

1,27 %

Current Ratio

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 734 000	1 814 000	484 000	1 676 000
Net Income	2 000	152 000	−27 000	45 000
Total Assets	277 000	423 000	119 000	176 000
Total Equity	157 000	155 000	3 000	36 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 734 000	1 814 000	484 000	1 676 000
Expenditure	1 732 000	1 623 000	512 000	1 629 000
Operating Profit	3 000	191 000	−27 000	47 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	3 000	191 000	−27 000	47 000
Tax	1 000	39 000	0	2 000
Net Income	2 000	152 000	−27 000	45 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	39 000	41 000	9 000	0
Total Current Assets	238 000	382 000	110 000	176 000
Total Assets	277 000	423 000	119 000	176 000
Total Retained Equity	127 000	125 000	−27 000	6 000
Total Equity	157 000	155 000	3 000	36 000
Total Long-Term Debt	2 000	1 000	0	0
Total Current Debt	119 000	267 000	116 000	140 000
Total Equity and Debt	277 000	423 000	119 000	176 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 734 000	1 738 000	380 000	1 676 000
Other Income	0	76 000	104 000	0
Revenue	1 734 000	1 814 000	484 000	1 676 000
Cost of Goods Sold	686 000	432 000	57 000	0
Salary Costs	654 000	796 000	291 000	21 000
Depreciation	6 000	0	0	0
Impairment	0	0	0	0
Expenditure	1 732 000	1 623 000	512 000	1 629 000
Operating Profit	3 000	191 000	−27 000	47 000
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	2 000	152 000	−27 000	45 000

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	39 000	21 000	0	0
Total Tangible Assets	39 000	21 000	0	0
Total Fiancial Fixed Assets	0	20 000	9 000	0
Total Fixed Assets	39 000	41 000	9 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	111 000	321 000	50 000	70 000
Total Current Assets	238 000	382 000	110 000	176 000
Total Assets	277 000	423 000	119 000	176 000
Total Equity	157 000	155 000	3 000	36 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	1 000	0	0
Creditors	21 000	13 000	15 000	32 000
Unpaid Taxes	55 000	165 000	37 000	16 000
Dividends	0	0	0	0
Other Current Debt	43 000	50 000	58 000	90 000
Total Current Debt	119 000	267 000	116 000	140 000
Total Equity and Debt	277 000	423 000	119 000	176 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,27 %	98,06 %	−900 %	125 %
Debt-to-Equity Ratio	0,01	0,01	0	0
Operating Profit Margin	0,17 %	10,53 %	−5,58 %	2,8 %
Current Ratio	2	1,43	0,95	1,26
Quick Ratio	2	1,43	0,95	1,26
Equity Ratio	0,57	0,37	0,03	0,2
Gross Profit Margin	60,44 %	76,19 %	88,22 %	100 %