EIGUN AS

5355 KNARREVIK

Finances

Share Ownership

Return on Equity

80,6 %

Current Ratio

2,13

Debt-to-Equity Ratio

2,84

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 305 000	1 017 000	953 000	1 118 000
Net Income	432 000	97 000	−82 000	361 000
Total Assets	2 526 000	2 544 000	3 147 000	3 501 000
Total Equity	536 000	104 000	7 000	89 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 305 000	1 017 000	953 000	1 118 000
Expenditure	685 000	815 000	945 000	520 000
Operating Profit	620 000	202 000	8 000	598 000
Financial Income	18 000	19 000	19 000	20 000
Financial Costs	84 000	96 000	131 000	155 000
Financial Balance	−66 000	−77 000	−112 000	−135 000
Earnings Before Tax	555 000	125 000	−103 000	463 000
Tax	122 000	29 000	−21 000	102 000
Net Income	432 000	97 000	−82 000	361 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 525 000	1 726 000	1 835 000	3 035 000
Total Current Assets	1 001 000	818 000	1 312 000	466 000
Total Assets	2 526 000	2 544 000	3 147 000	3 501 000
Total Retained Equity	506 000	74 000	−23 000	59 000
Total Equity	536 000	104 000	7 000	89 000
Total Long-Term Debt	1 521 000	1 896 000	2 271 000	2 646 000
Total Current Debt	469 000	544 000	869 000	766 000
Total Equity and Debt	2 526 000	2 544 000	3 147 000	3 501 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 305 000	1 017 000	953 000	1 118 000
Other Income	0	0	0	0
Revenue	1 305 000	1 017 000	953 000	1 118 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	166 000	166 000	166 000	166 000
Impairment	0	0	0	0
Expenditure	685 000	815 000	945 000	520 000
Operating Profit	620 000	202 000	8 000	598 000
Financial Income	18 000	19 000	19 000	20 000
Financial Costs	84 000	96 000	131 000	155 000
Financial Balance	−66 000	−77 000	−112 000	−135 000
Dividends	0	0	0	0
Net Income	432 000	97 000	−82 000	361 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	274 000	309 000	253 000	179 000
Real Eastate	1 251 000	1 417 000	1 582 000	2 856 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 251 000	1 417 000	1 582 000	2 856 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 525 000	1 726 000	1 835 000	3 035 000
Stock	0	0	0	0
Total Investments	5 000	7 000	12 000	19 000
Cash, Bank	163 000	426 000	781 000	203 000
Total Current Assets	1 001 000	818 000	1 312 000	466 000
Total Assets	2 526 000	2 544 000	3 147 000	3 501 000
Total Equity	536 000	104 000	7 000	89 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 521 000	1 896 000	2 271 000	2 646 000
Creditors	45 000	85 000	160 000	96 000
Unpaid Taxes	8 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	328 000	375 000	657 000	648 000
Total Current Debt	469 000	544 000	869 000	766 000
Total Equity and Debt	2 526 000	2 544 000	3 147 000	3 501 000

Financial indicators	2022	2021	2020	2019
Return on Equity	80,6 %	93,27 %	−1 171,43 %	405,62 %
Debt-to-Equity Ratio	2,84	18,23	324,43	29,73
Operating Profit Margin	47,51 %	19,86 %	0,84 %	53,49 %
Current Ratio	2,13	1,5	1,51	0,61
Quick Ratio	2,13	1,5	1,51	0,61
Equity Ratio	0,21	0,04	0	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %