EIE BYGG & EIENDOM AS

7072 HEIMDAL

Finances

Share Ownership

Return on Equity

329,13 %

Current Ratio

0,85

Debt-to-Equity Ratio

34,72

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 187 000	10 156 000	5 799 000	2 138 000
Net Income	339 000	−720 000	316 000	116 000
Total Assets	6 320 000	4 425 000	4 490 000	3 288 000
Total Equity	103 000	−236 000	484 000	168 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 187 000	10 156 000	5 799 000	2 138 000
Expenditure	11 500 000	10 711 000	5 230 000	1 833 000
Operating Profit	687 000	−555 000	568 000	305 000
Financial Income	0	0	0	1 000
Financial Costs	348 000	179 000	163 000	154 000
Financial Balance	−348 000	−179 000	−163 000	−153 000
Earnings Before Tax	339 000	−735 000	405 000	151 000
Tax	0	−14 000	89 000	36 000
Net Income	339 000	−720 000	316 000	116 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 081 000	3 528 000	3 463 000	2 986 000
Total Current Assets	2 239 000	896 000	1 026 000	302 000
Total Assets	6 320 000	4 425 000	4 490 000	3 288 000
Total Retained Equity	73 000	−266 000	454 000	138 000
Total Equity	103 000	−236 000	484 000	168 000
Total Long-Term Debt	3 576 000	3 101 000	3 181 000	2 800 000
Total Current Debt	2 641 000	1 560 000	825 000	321 000
Total Equity and Debt	6 320 000	4 425 000	4 490 000	3 288 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 368 000	9 856 000	5 667 000	1 978 000
Other Income	819 000	300 000	132 000	160 000
Revenue	12 187 000	10 156 000	5 799 000	2 138 000
Cost of Goods Sold	6 523 000	6 049 000	2 573 000	647 000
Salary Costs	3 205 000	3 113 000	1 558 000	813 000
Depreciation	34 000	96 000	48 000	0
Impairment	0	0	0	0
Expenditure	11 500 000	10 711 000	5 230 000	1 833 000
Operating Profit	687 000	−555 000	568 000	305 000
Financial Income	0	0	0	1 000
Financial Costs	348 000	179 000	163 000	154 000
Financial Balance	−348 000	−179 000	−163 000	−153 000
Dividends	0	0	0	0
Net Income	339 000	−720 000	316 000	116 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 922 000	3 420 000	2 958 000	2 958 000
Machinery and Plant Facilities	159 000	108 000	447 000	0
Fixtures	0	0	0	0
Total Tangible Assets	4 081 000	3 528 000	3 405 000	2 958 000
Total Fiancial Fixed Assets	0	0	59 000	28 000
Total Fixed Assets	4 081 000	3 528 000	3 463 000	2 986 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	945 000	521 000	511 000	213 000
Total Current Assets	2 239 000	896 000	1 026 000	302 000
Total Assets	6 320 000	4 425 000	4 490 000	3 288 000
Total Equity	103 000	−236 000	484 000	168 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 576 000	3 101 000	3 181 000	2 800 000
Creditors	1 657 000	820 000	225 000	62 000
Unpaid Taxes	473 000	338 000	263 000	114 000
Dividends	0	0	0	0
Other Current Debt	511 000	403 000	262 000	109 000
Total Current Debt	2 641 000	1 560 000	825 000	321 000
Total Equity and Debt	6 320 000	4 425 000	4 490 000	3 288 000

Financial indicators	2022	2021	2020	2019
Return on Equity	329,13 %	305,08 %	65,29 %	69,05 %
Debt-to-Equity Ratio	34,72	−13,14	6,57	16,67
Operating Profit Margin	5,64 %	−5,46 %	9,79 %	14,27 %
Current Ratio	0,85	0,57	1,24	0,94
Quick Ratio	0,85	0,57	1,24	0,94
Equity Ratio	0,02	−0,05	0,11	0,05
Gross Profit Margin	46,48 %	40,44 %	55,63 %	69,74 %