EWA CONSULTING AS

5135 FLAKTVEIT

Finances

Return on Equity

19,02 %

Current Ratio

3,23

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 487 000	1 491 000	1 450 000	2 034 000
Net Income	912 000	794 000	874 000	1 006 000
Total Assets	5 310 000	4 307 000	4 243 000	3 650 000
Total Equity	4 795 000	3 882 000	3 898 000	3 024 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 487 000	1 491 000	1 450 000	2 034 000
Expenditure	269 000	464 000	394 000	473 000
Operating Profit	1 217 000	1 027 000	1 056 000	1 561 000
Financial Income	65 000	18 000	75 000	490 000
Financial Costs	122 000	0	0	693 000
Financial Balance	−57 000	18 000	75 000	−203 000
Earnings Before Tax	1 160 000	1 045 000	1 131 000	1 359 000
Tax	248 000	252 000	257 000	353 000
Net Income	912 000	794 000	874 000	1 006 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 649 000	3 053 000	2 067 000	1 030 000
Total Current Assets	1 661 000	1 254 000	2 175 000	2 620 000
Total Assets	5 310 000	4 307 000	4 243 000	3 650 000
Total Retained Equity	4 765 000	3 852 000	3 868 000	2 994 000
Total Equity	4 795 000	3 882 000	3 898 000	3 024 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	515 000	424 000	345 000	626 000
Total Equity and Debt	5 310 000	4 307 000	4 243 000	3 650 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 487 000	1 491 000	1 450 000	2 034 000
Other Income	0	0	0	0
Revenue	1 487 000	1 491 000	1 450 000	2 034 000
Cost of Goods Sold	0	0	0	4 000
Salary Costs	2 000	4 000	3 000	1 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	269 000	464 000	394 000	473 000
Operating Profit	1 217 000	1 027 000	1 056 000	1 561 000
Financial Income	65 000	18 000	75 000	490 000
Financial Costs	122 000	0	0	693 000
Financial Balance	−57 000	18 000	75 000	−203 000
Dividends	0	809 000	0	0
Net Income	912 000	794 000	874 000	1 006 000

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	6 000	6 000	6 000	6 000
Total Tangible Assets	6 000	6 000	6 000	6 000
Total Fiancial Fixed Assets	3 642 000	3 046 000	2 061 000	1 024 000
Total Fixed Assets	3 649 000	3 053 000	2 067 000	1 030 000
Stock	0	0	0	0
Total Investments	0	0	301 000	304 000
Cash, Bank	1 337 000	1 121 000	1 696 000	1 362 000
Total Current Assets	1 661 000	1 254 000	2 175 000	2 620 000
Total Assets	5 310 000	4 307 000	4 243 000	3 650 000
Total Equity	4 795 000	3 882 000	3 898 000	3 024 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	1 000	2 000	1 000
Unpaid Taxes	90 000	83 000	57 000	220 000
Dividends	0	809 000	0	0
Other Current Debt	174 000	88 000	29 000	53 000
Total Current Debt	515 000	424 000	345 000	626 000
Total Equity and Debt	5 310 000	4 307 000	4 243 000	3 650 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,02 %	20,45 %	22,42 %	33,27 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	81,84 %	68,88 %	72,83 %	76,75 %
Current Ratio	3,23	2,96	6,3	4,19
Quick Ratio	3,23	2,96	6,3	4,19
Equity Ratio	0,9	0,9	0,92	0,83
Gross Profit Margin	100 %	100 %	100 %	99,8 %