ENIN AS

1366 LYSAKER

Finances

Share Ownership

Return on Equity

459,5 %

Current Ratio

0,42

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 873 000	5 414 000	1 562 000	382 000
Net Income	−8 781 000	−5 395 000	−5 126 000	−2 772 000
Total Assets	1 497 000	6 801 000	1 922 000	6 263 000
Total Equity	−1 911 000	6 869 000	454 000	5 580 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 873 000	5 414 000	1 562 000	382 000
Expenditure	16 856 000	13 021 000	6 672 000	3 153 000
Operating Profit	−9 983 000	−7 607 000	−5 109 000	−2 771 000
Financial Income	12 000	5 000	4 000	3 000
Financial Costs	48 000	55 000	21 000	4 000
Financial Balance	−36 000	−50 000	−17 000	−1 000
Earnings Before Tax	−10 020 000	−7 657 000	−5 126 000	−2 772 000
Tax	−1 239 000	−2 262 000	0	0
Net Income	−8 781 000	−5 395 000	−5 126 000	−2 772 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	63 000	76 000	74 000	26 000
Total Current Assets	1 434 000	6 725 000	1 847 000	6 237 000
Total Assets	1 497 000	6 801 000	1 922 000	6 263 000
Total Retained Equity	−24 122 000	−15 342 000	−9 946 000	−4 820 000
Total Equity	−1 911 000	6 869 000	454 000	5 580 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 409 000	−68 000	1 468 000	683 000
Total Equity and Debt	1 497 000	6 801 000	1 922 000	6 263 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 873 000	4 014 000	1 488 000	349 000
Other Income	0	1 400 000	75 000	32 000
Revenue	6 873 000	5 414 000	1 562 000	382 000
Cost of Goods Sold	3 319 000	1 248 000	408 000	33 000
Salary Costs	10 853 000	9 387 000	5 014 000	2 660 000
Depreciation	22 000	26 000	19 000	12 000
Impairment	0	0	0	0
Expenditure	16 856 000	13 021 000	6 672 000	3 153 000
Operating Profit	−9 983 000	−7 607 000	−5 109 000	−2 771 000
Financial Income	12 000	5 000	4 000	3 000
Financial Costs	48 000	55 000	21 000	4 000
Financial Balance	−36 000	−50 000	−17 000	−1 000
Dividends	0	0	0	0
Net Income	−8 781 000	−5 395 000	−5 126 000	−2 772 000

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	63 000	66 000	74 000	26 000
Total Tangible Assets	63 000	66 000	74 000	26 000
Total Fiancial Fixed Assets	0	10 000	0	0
Total Fixed Assets	63 000	76 000	74 000	26 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	326 000	6 142 000	1 206 000	5 800 000
Total Current Assets	1 434 000	6 725 000	1 847 000	6 237 000
Total Assets	1 497 000	6 801 000	1 922 000	6 263 000
Total Equity	−1 911 000	6 869 000	454 000	5 580 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	937 000	349 000	410 000	−8 000
Unpaid Taxes	733 000	943 000	536 000	403 000
Dividends	0	0	0	0
Other Current Debt	982 000	901 000	522 000	288 000
Total Current Debt	3 409 000	−68 000	1 468 000	683 000
Total Equity and Debt	1 497 000	6 801 000	1 922 000	6 263 000

Financial indicators	2022	2021	2020	2019
Return on Equity	459,5 %	−78,54 %	−1 129,07 %	−49,68 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−145,25 %	−140,51 %	−327,08 %	−725,39 %
Current Ratio	0,42	−98,9	1,26	9,13
Quick Ratio	0,42	−98,9	1,26	9,13
Equity Ratio	−1,28	1,01	0,24	0,89
Gross Profit Margin	51,71 %	76,95 %	73,88 %	91,36 %