EINEVOLL HAGEBRUK AS

9154 STORSLETT

Finances

Return on Equity

37,73 %

Current Ratio

2,81

Debt-to-Equity Ratio

1,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	918 000	931 000	755 000	592 000
Net Income	266 000	222 000	193 000	25 000
Total Assets	1 644 000	1 333 000	1 138 000	55 000
Total Equity	705 000	453 000	230 000	51 000

Income (NOK)	2022	2021	2020	2019
Revenue	918 000	931 000	755 000	592 000
Expenditure	576 000	646 000	503 000	542 000
Operating Profit	341 000	284 000	252 000	49 000
Financial Income	0	0	0	0
Financial Costs	0	0	5 000	17 000
Financial Balance	0	0	−5 000	−17 000
Earnings Before Tax	341 000	284 000	247 000	32 000
Tax	76 000	63 000	54 000	7 000
Net Income	266 000	222 000	193 000	25 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 280 000	153 000	960 000	0
Total Current Assets	363 000	1 181 000	177 000	55 000
Total Assets	1 644 000	1 333 000	1 138 000	55 000
Total Retained Equity	686 000	0	193 000	32 000
Total Equity	705 000	453 000	230 000	51 000
Total Long-Term Debt	810 000	810 000	838 000	0
Total Current Debt	129 000	70 000	69 000	4 000
Total Equity and Debt	1 644 000	1 333 000	1 138 000	55 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	918 000	931 000	755 000	592 000
Other Income	0	0	0	0
Revenue	918 000	931 000	755 000	592 000
Cost of Goods Sold	444 000	460 000	293 000	273 000
Salary Costs	81 000	83 000	95 000	109 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	576 000	646 000	503 000	542 000
Operating Profit	341 000	284 000	252 000	49 000
Financial Income	0	0	0	0
Financial Costs	0	0	5 000	17 000
Financial Balance	0	0	−5 000	−17 000
Dividends	0	0	0	0
Net Income	266 000	222 000	193 000	25 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	1 280 000	153 000	960 000	0
Total Fixed Assets	1 280 000	153 000	960 000	0
Stock	43 000	57 000	29 000	29 000
Total Investments	0	810 000	0	0
Cash, Bank	322 000	314 000	148 000	−103 000
Total Current Assets	363 000	1 181 000	177 000	55 000
Total Assets	1 644 000	1 333 000	1 138 000	55 000
Total Equity	705 000	453 000	230 000	51 000
Short-Term Group Debt	0	4 000	0	0
Total Long-Term Debt	810 000	810 000	838 000	0
Creditors	0	0	0	15 000
Unpaid Taxes	12 000	18 000	26 000	−25 000
Dividends	0	0	0	0
Other Current Debt	41 000	0	0	0
Total Current Debt	129 000	70 000	69 000	4 000
Total Equity and Debt	1 644 000	1 333 000	1 138 000	55 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,73 %	49,01 %	83,91 %	49,02 %
Debt-to-Equity Ratio	1,15	1,79	3,64	0
Operating Profit Margin	37,15 %	30,5 %	33,38 %	8,28 %
Current Ratio	2,81	16,87	2,57	13,75
Quick Ratio	4,22	90,85	4,43	−2,2
Equity Ratio	0,43	0,34	0,2	0,93
Gross Profit Margin	51,63 %	50,59 %	61,19 %	53,89 %