KRISTIN MYTHE EITRHEIM

3560 HEMSEDAL

Finances

Share Ownership

Return on Equity

204,65 %

Current Ratio

2,45

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	660 000	542 000	425 000	333 000
Net Income	352 000	348 000	222 000	214 000
Total Assets	291 000	131 000	155 000	113 000
Total Equity	172 000	−32 000	33 000	32 000

Income (NOK)	2022	2021	2020	2019
Revenue	660 000	542 000	425 000	333 000
Expenditure	304 000	193 000	202 000	119 000
Operating Profit	356 000	348 000	222 000	214 000
Financial Income	0	0	0	0
Financial Costs	4 000	0	1 000	0
Financial Balance	−4 000	0	−1 000	0
Earnings Before Tax	352 000	348 000	222 000	214 000
Tax	0	0	0	0
Net Income	352 000	348 000	222 000	214 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	291 000	131 000	155 000	113 000
Total Assets	291 000	131 000	155 000	113 000
Total Retained Equity	172 000	−32 000	33 000	32 000
Total Equity	172 000	−32 000	33 000	32 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	119 000	163 000	122 000	81 000
Total Equity and Debt	291 000	131 000	155 000	113 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	682 000	520 000	425 000	333 000
Other Income	−22 000	22 000	0	0
Revenue	660 000	542 000	425 000	333 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	304 000	193 000	202 000	119 000
Operating Profit	356 000	348 000	222 000	214 000
Financial Income	0	0	0	0
Financial Costs	4 000	0	1 000	0
Financial Balance	−4 000	0	−1 000	0
Dividends	0	0	0	0
Net Income	352 000	348 000	222 000	214 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 000	5 000	0	0
Total Current Assets	291 000	131 000	155 000	113 000
Total Assets	291 000	131 000	155 000	113 000
Total Equity	172 000	−32 000	33 000	32 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	52 000	91 000	68 000	45 000
Unpaid Taxes	37 000	56 000	54 000	36 000
Dividends	0	0	0	0
Other Current Debt	31 000	15 000	0	0
Total Current Debt	119 000	163 000	122 000	81 000
Total Equity and Debt	291 000	131 000	155 000	113 000

Financial indicators	2022	2021	2020	2019
Return on Equity	204,65 %	−1 087,5 %	672,73 %	668,75 %
Debt-to-Equity Ratio	0	−0	0	0
Operating Profit Margin	53,94 %	64,21 %	52,24 %	64,26 %
Current Ratio	2,45	0,8	1,27	1,4
Quick Ratio	2,45	0,8	1,27	1,4
Equity Ratio	0,59	−0,24	0,21	0,28
Gross Profit Margin	100 %	100 %	100 %	100 %