EVENDO TEKNIKK AS

2050 JESSHEIM

Finances

Share Ownership

Return on Equity

569,05 %

Current Ratio

1,06

Debt-to-Equity Ratio

Key figures (NOK)	2021	2020	2019	2018
Revenue	8 734 000	5 376 000	4 161 000	2 677 000
Net Income	717 000	763 000	78 000	−469 000
Total Assets	2 124 000	1 623 000	868 000	654 000
Total Equity	126 000	30 000	30 000	−439 000

Income (NOK)	2021	2020	2019	2018
Revenue	8 734 000	5 376 000	4 161 000	2 677 000
Expenditure	7 805 000	4 393 000	4 053 000	3 145 000
Operating Profit	930 000	983 000	108 000	−468 000
Financial Income	2 000	1 000	0	0
Financial Costs	8 000	4 000	6 000	0
Financial Balance	−6 000	−3 000	−6 000	0
Earnings Before Tax	923 000	980 000	101 000	−469 000
Tax	206 000	217 000	24 000	0
Net Income	717 000	763 000	78 000	−469 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	0	0	0	0
Total Current Assets	2 124 000	1 623 000	868 000	654 000
Total Assets	2 124 000	1 623 000	868 000	654 000
Total Retained Equity	96 000	0	0	−469 000
Total Equity	126 000	30 000	30 000	−439 000
Total Long-Term Debt	0	0	236 000	435 000
Total Current Debt	1 998 000	1 592 000	602 000	658 000
Total Equity and Debt	2 124 000	1 623 000	868 000	654 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	8 734 000	5 376 000	4 161 000	2 677 000
Other Income	0	0	0	0
Revenue	8 734 000	5 376 000	4 161 000	2 677 000
Cost of Goods Sold	4 202 000	2 136 000	1 458 000	0
Salary Costs	2 347 000	1 337 000	1 575 000	2 122 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	7 805 000	4 393 000	4 053 000	3 145 000
Operating Profit	930 000	983 000	108 000	−468 000
Financial Income	2 000	1 000	0	0
Financial Costs	8 000	4 000	6 000	0
Financial Balance	−6 000	−3 000	−6 000	0
Dividends	0	763 000	0	0
Net Income	717 000	763 000	78 000	−469 000

Balance details (NOK)	2021	2020	2019	2018
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	437 000	45 000	45 000	0
Total Investments	0	0	0	0
Cash, Bank	169 000	265 000	157 000	106 000
Total Current Assets	2 124 000	1 623 000	868 000	654 000
Total Assets	2 124 000	1 623 000	868 000	654 000
Total Equity	126 000	30 000	30 000	−439 000
Short-Term Group Debt	797 000	0	99 000	0
Total Long-Term Debt	0	0	236 000	435 000
Creditors	640 000	156 000	87 000	73 000
Unpaid Taxes	217 000	304 000	153 000	233 000
Dividends	0	763 000	0	0
Other Current Debt	314 000	152 000	262 000	353 000
Total Current Debt	1 998 000	1 592 000	602 000	658 000
Total Equity and Debt	2 124 000	1 623 000	868 000	654 000

Financial indicators	2021	2020	2019	2018
Return on Equity	569,05 %	2 543,33 %	260 %	106,83 %
Debt-to-Equity Ratio	0	0	7,87	−0,99
Operating Profit Margin	10,65 %	18,28 %	2,6 %	−17,48 %
Current Ratio	1,06	1,02	1,44	0,99
Quick Ratio	1,36	1,05	1,56	0,99
Equity Ratio	0,06	0,02	0,03	−0,67
Gross Profit Margin	51,89 %	60,27 %	64,96 %	100 %