ETON BROWN AS

3116 TØNSBERG

Finances

Share Ownership

Return on Equity

50,22 %

Current Ratio

3,08

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 031 000	916 000	855 000	898 000
Net Income	115 000	384 000	−91 000	−151 000
Total Assets	339 000	97 000	43 000	142 000
Total Equity	229 000	114 000	−257 000	−166 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 031 000	916 000	855 000	898 000
Expenditure	845 000	531 000	939 000	1 048 000
Operating Profit	186 000	385 000	−85 000	−150 000
Financial Income	0	0	0	0
Financial Costs	31 000	0	7 000	0
Financial Balance	−31 000	0	−7 000	0
Earnings Before Tax	156 000	384 000	−91 000	−151 000
Tax	41 000	0	0	0
Net Income	115 000	384 000	−91 000	−151 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	5 000	12 000
Total Current Assets	339 000	97 000	38 000	130 000
Total Assets	339 000	97 000	43 000	142 000
Total Retained Equity	199 000	90 000	−282 000	−190 000
Total Equity	229 000	114 000	−257 000	−166 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	110 000	−17 000	300 000	308 000
Total Equity and Debt	339 000	97 000	43 000	142 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 031 000	916 000	855 000	898 000
Other Income	0	0	0	0
Revenue	1 031 000	916 000	855 000	898 000
Cost of Goods Sold	0	0	0	105 000
Salary Costs	576 000	433 000	818 000	789 000
Depreciation	0	4 000	7 000	7 000
Impairment	0	0	0	0
Expenditure	845 000	531 000	939 000	1 048 000
Operating Profit	186 000	385 000	−85 000	−150 000
Financial Income	0	0	0	0
Financial Costs	31 000	0	7 000	0
Financial Balance	−31 000	0	−7 000	0
Dividends	0	0	0	0
Net Income	115 000	384 000	−91 000	−151 000

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	5 000	12 000
Total Tangible Assets	0	0	5 000	12 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	5 000	12 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	163 000	97 000	19 000	13 000
Total Current Assets	339 000	97 000	38 000	130 000
Total Assets	339 000	97 000	43 000	142 000
Total Equity	229 000	114 000	−257 000	−166 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	−2 000	−4 000	1 000
Unpaid Taxes	194 000	396 000	384 000	223 000
Dividends	0	0	0	0
Other Current Debt	62 000	−47 000	−79 000	84 000
Total Current Debt	110 000	−17 000	300 000	308 000
Total Equity and Debt	339 000	97 000	43 000	142 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50,22 %	336,84 %	35,41 %	90,96 %
Debt-to-Equity Ratio	0	0	−0	−0
Operating Profit Margin	18,04 %	42,03 %	−9,94 %	−16,7 %
Current Ratio	3,08	−5,71	0,13	0,42
Quick Ratio	3,08	−5,71	0,13	0,42
Equity Ratio	0,68	1,18	−5,98	−1,17
Gross Profit Margin	100 %	100 %	100 %	88,31 %