EG ER AS

5912 SEIM

Finances

Share Ownership

Return on Equity

34,28 %

Current Ratio

0,06

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	341 000	169 000	0	0
Net Income	−217 000	−414 000	−41 000	−52 000
Total Assets	345 000	616 000	56 000	44 000
Total Equity	−633 000	−416 000	−2 000	39 000

Income (NOK)	2022	2021	2020	2019
Revenue	341 000	169 000	0	0
Expenditure	557 000	583 000	41 000	52 000
Operating Profit	−217 000	−414 000	−41 000	−52 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−217 000	−414 000	−41 000	−52 000
Tax	0	0	0	0
Net Income	−217 000	−414 000	−41 000	−52 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	289 000	365 000	35 000	0
Total Current Assets	56 000	251 000	20 000	44 000
Total Assets	345 000	616 000	56 000	44 000
Total Retained Equity	−733 000	−516 000	−102 000	−61 000
Total Equity	−633 000	−416 000	−2 000	39 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	978 000	1 032 000	58 000	6 000
Total Equity and Debt	345 000	616 000	56 000	44 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	341 000	169 000	0	0
Other Income	0	0	0	0
Revenue	341 000	169 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	141 000	0	0	0
Depreciation	34 000	22 000	2 000	0
Impairment	0	0	0	0
Expenditure	557 000	583 000	41 000	52 000
Operating Profit	−217 000	−414 000	−41 000	−52 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−217 000	−414 000	−41 000	−52 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	50 000	50 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	106 000	115 000	35 000	0
Total Tangible Assets	106 000	115 000	35 000	0
Total Fiancial Fixed Assets	133 000	200 000	0	0
Total Fixed Assets	289 000	365 000	35 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	50 000	251 000	20 000	44 000
Total Current Assets	56 000	251 000	20 000	44 000
Total Assets	345 000	616 000	56 000	44 000
Total Equity	−633 000	−416 000	−2 000	39 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	48 000	206 000	2 000	0
Unpaid Taxes	16 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	914 000	826 000	56 000	6 000
Total Current Debt	978 000	1 032 000	58 000	6 000
Total Equity and Debt	345 000	616 000	56 000	44 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,28 %	99,52 %	2 050 %	−133,33 %
Debt-to-Equity Ratio	−0	−0	−0	0
Operating Profit Margin	−63,64 %	−244,97 %	-	-
Current Ratio	0,06	0,24	0,34	7,33
Quick Ratio	0,06	0,24	0,34	7,33
Equity Ratio	−1,83	−0,68	−0,04	0,89
Gross Profit Margin	100 %	100 %	-	-