ETA PROSJEKT AS

2019 SKEDSMOKORSET

Finances

Share Ownership

Return on Equity

65,96 %

Current Ratio

0,36

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 290 000	1 598 000	1 473 000	2 874 000
Net Income	−62 000	−318 000	163 000	179 000
Total Assets	216 000	254 000	419 000	336 000
Total Equity	−94 000	−32 000	286 000	123 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 290 000	1 598 000	1 473 000	2 874 000
Expenditure	1 362 000	1 921 000	1 228 000	2 652 000
Operating Profit	−72 000	−323 000	246 000	222 000
Financial Income	0	0	0	0
Financial Costs	8 000	70 000	40 000	10 000
Financial Balance	−8 000	−70 000	−40 000	−10 000
Earnings Before Tax	−79 000	−393 000	206 000	212 000
Tax	−17 000	−75 000	43 000	32 000
Net Income	−62 000	−318 000	163 000	179 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	104 000	86 000	11 000	15 000
Total Current Assets	113 000	168 000	408 000	322 000
Total Assets	216 000	254 000	419 000	336 000
Total Retained Equity	−124 000	−62 000	256 000	93 000
Total Equity	−94 000	−32 000	286 000	123 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	311 000	287 000	133 000	213 000
Total Equity and Debt	216 000	254 000	419 000	336 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 290 000	1 598 000	1 473 000	2 874 000
Other Income	0	0	0	0
Revenue	1 290 000	1 598 000	1 473 000	2 874 000
Cost of Goods Sold	238 000	1 148 000	754 000	1 296 000
Salary Costs	793 000	450 000	316 000	1 181 000
Depreciation	0	0	15 000	19 000
Impairment	0	0	0	0
Expenditure	1 362 000	1 921 000	1 228 000	2 652 000
Operating Profit	−72 000	−323 000	246 000	222 000
Financial Income	0	0	0	0
Financial Costs	8 000	70 000	40 000	10 000
Financial Balance	−8 000	−70 000	−40 000	−10 000
Dividends	0	0	0	0
Net Income	−62 000	−318 000	163 000	179 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	104 000	86 000	11 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	15 000
Total Tangible Assets	0	0	0	15 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	104 000	86 000	11 000	15 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	98 000	168 000	93 000	257 000
Total Current Assets	113 000	168 000	408 000	322 000
Total Assets	216 000	254 000	419 000	336 000
Total Equity	−94 000	−32 000	286 000	123 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	100 000	49 000	0	−206 000
Unpaid Taxes	191 000	88 000	108 000	320 000
Dividends	0	0	0	0
Other Current Debt	20 000	150 000	−62 000	72 000
Total Current Debt	311 000	287 000	133 000	213 000
Total Equity and Debt	216 000	254 000	419 000	336 000

Financial indicators	2022	2021	2020	2019
Return on Equity	65,96 %	993,75 %	56,99 %	145,53 %
Debt-to-Equity Ratio	−0	−0	0	0
Operating Profit Margin	−5,58 %	−20,21 %	16,7 %	7,72 %
Current Ratio	0,36	0,59	3,07	1,51
Quick Ratio	0,36	0,59	3,07	1,51
Equity Ratio	−0,44	−0,13	0,68	0,37
Gross Profit Margin	81,55 %	28,16 %	48,81 %	54,91 %