AS EIELSEN

4877 GRIMSTAD

Finances

Return on Equity

9,26 %

Current Ratio

2,33

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	20 000	420 000	767 000	793 000
Net Income	35 000	307 000	543 000	481 000
Total Assets	380 000	502 000	814 000	761 000
Total Equity	378 000	342 000	86 000	73 000

Income (NOK)	2022	2021	2020	2019
Revenue	20 000	420 000	767 000	793 000
Expenditure	8 000	26 000	71 000	174 000
Operating Profit	11 000	393 000	696 000	619 000
Financial Income	32 000	0	0	0
Financial Costs	5 000	0	0	0
Financial Balance	27 000	0	0	0
Earnings Before Tax	38 000	393 000	696 000	619 000
Tax	3 000	87 000	153 000	137 000
Net Income	35 000	307 000	543 000	481 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	373 000	0	0	0
Total Current Assets	7 000	502 000	814 000	761 000
Total Assets	380 000	502 000	814 000	761 000
Total Retained Equity	348 000	312 000	0	43 000
Total Equity	378 000	342 000	86 000	73 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 000	160 000	729 000	688 000
Total Equity and Debt	380 000	502 000	814 000	761 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	20 000	420 000	767 000	793 000
Other Income	0	0	0	0
Revenue	20 000	420 000	767 000	793 000
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	8 000	26 000	71 000	174 000
Operating Profit	11 000	393 000	696 000	619 000
Financial Income	32 000	0	0	0
Financial Costs	5 000	0	0	0
Financial Balance	27 000	0	0	0
Dividends	0	50 000	530 000	500 000
Net Income	35 000	307 000	543 000	481 000

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	373 000	0	0	0
Total Fixed Assets	373 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	7 000	502 000	814 000	761 000
Total Current Assets	7 000	502 000	814 000	761 000
Total Assets	380 000	502 000	814 000	761 000
Total Equity	378 000	342 000	86 000	73 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	21 000	46 000	47 000
Dividends	0	50 000	530 000	500 000
Other Current Debt	0	3 000	0	3 000
Total Current Debt	3 000	160 000	729 000	688 000
Total Equity and Debt	380 000	502 000	814 000	761 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,26 %	89,77 %	631,4 %	658,9 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	55 %	93,57 %	90,74 %	78,06 %
Current Ratio	2,33	3,14	1,12	1,11
Quick Ratio	2,33	3,14	1,12	1,11
Equity Ratio	0,99	0,68	0,11	0,1
Gross Profit Margin	100 %	100 %	100 %	100 %