ERICHSRUDS KONSULENTTJENESTER AS

3186 HORTEN

Finances

Share Ownership

Return on Equity

26,6 %

Current Ratio

−29

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	278 000	347 000	195 000	130 000
Net Income	75 000	104 000	51 000	31 000
Total Assets	273 000	270 000	152 000	108 000
Total Equity	282 000	207 000	103 000	52 000

Income (NOK)	2022	2021	2020	2019
Revenue	278 000	347 000	195 000	130 000
Expenditure	182 000	214 000	144 000	91 000
Operating Profit	96 000	133 000	51 000	40 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	96 000	133 000	51 000	40 000
Tax	21 000	29 000	0	9 000
Net Income	75 000	104 000	51 000	31 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 000	16 000	20 000	0
Total Current Assets	261 000	254 000	131 000	108 000
Total Assets	273 000	270 000	152 000	108 000
Total Retained Equity	252 000	182 000	78 000	28 000
Total Equity	282 000	207 000	103 000	52 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	−9 000	63 000	49 000	56 000
Total Equity and Debt	273 000	270 000	152 000	108 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	278 000	347 000	195 000	130 000
Other Income	0	0	0	0
Revenue	278 000	347 000	195 000	130 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 000	0	1 000	12 000
Depreciation	4 000	4 000	0	0
Impairment	0	0	0	0
Expenditure	182 000	214 000	144 000	91 000
Operating Profit	96 000	133 000	51 000	40 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	15 000
Net Income	75 000	104 000	51 000	31 000

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	12 000	16 000	20 000	0
Total Tangible Assets	12 000	16 000	20 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 000	16 000	20 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	230 000	220 000	131 000	107 000
Total Current Assets	261 000	254 000	131 000	108 000
Total Assets	273 000	270 000	152 000	108 000
Total Equity	282 000	207 000	103 000	52 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	15 000	24 000	7 000	0
Unpaid Taxes	0	16 000	−1 000	4 000
Dividends	0	0	0	15 000
Other Current Debt	35 000	28 000	25 000	25 000
Total Current Debt	−9 000	63 000	49 000	56 000
Total Equity and Debt	273 000	270 000	152 000	108 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,6 %	50,24 %	49,51 %	59,62 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	34,53 %	38,33 %	26,15 %	30,77 %
Current Ratio	−29	4,03	2,67	1,93
Quick Ratio	−29	4,03	2,67	1,93
Equity Ratio	1,03	0,77	0,68	0,48
Gross Profit Margin	100 %	100 %	100 %	100 %