EIVLE AS

1383 ASKER

Finances

Return on Equity

37,5 %

Current Ratio

1,08

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	616 000	157 000	281 000	20 000
Net Income	12 000	9 000	135 000	0
Total Assets	168 000	82 000	254 000	38 000
Total Equity	32 000	32 000	28 000	23 000

Income (NOK)	2022	2021	2020	2019
Revenue	616 000	157 000	281 000	20 000
Expenditure	599 000	148 000	108 000	20 000
Operating Profit	18 000	9 000	174 000	0
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	0
Earnings Before Tax	18 000	9 000	174 000	0
Tax	6 000	0	38 000	0
Net Income	12 000	9 000	135 000	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 000	29 000	33 000	2 000
Total Current Assets	143 000	53 000	221 000	36 000
Total Assets	168 000	82 000	254 000	38 000
Total Retained Equity	2 000	8 000	4 000	−1 000
Total Equity	32 000	32 000	28 000	23 000
Total Long-Term Debt	3 000	0	0	0
Total Current Debt	133 000	50 000	225 000	15 000
Total Equity and Debt	168 000	82 000	254 000	38 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	616 000	157 000	281 000	20 000
Other Income	0	0	0	0
Revenue	616 000	157 000	281 000	20 000
Cost of Goods Sold	83 000	0	8 000	0
Salary Costs	215 000	44 000	0	0
Depreciation	4 000	4 000	1 000	0
Impairment	0	0	0	0
Expenditure	599 000	148 000	108 000	20 000
Operating Profit	18 000	9 000	174 000	0
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	0
Dividends	12 000	5 000	130 000	0
Net Income	12 000	9 000	135 000	0

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	23 000	27 000	31 000	0
Total Tangible Assets	23 000	27 000	31 000	0
Total Fiancial Fixed Assets	2 000	2 000	2 000	2 000
Total Fixed Assets	25 000	29 000	33 000	2 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	59 000	53 000	170 000	36 000
Total Current Assets	143 000	53 000	221 000	36 000
Total Assets	168 000	82 000	254 000	38 000
Total Equity	32 000	32 000	28 000	23 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	0	0	0
Creditors	7 000	46 000	0	13 000
Unpaid Taxes	83 000	−9 000	55 000	0
Dividends	12 000	5 000	130 000	0
Other Current Debt	22 000	6 000	2 000	2 000
Total Current Debt	133 000	50 000	225 000	15 000
Total Equity and Debt	168 000	82 000	254 000	38 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,5 %	28,13 %	482,14 %	0 %
Debt-to-Equity Ratio	0,09	0	0	0
Operating Profit Margin	2,92 %	5,73 %	61,92 %	0 %
Current Ratio	1,08	1,06	0,98	2,4
Quick Ratio	1,08	1,06	0,98	2,4
Equity Ratio	0,19	0,39	0,11	0,61
Gross Profit Margin	86,53 %	100 %	97,15 %	100 %