ENERHAUGEN LEGENE AS

0651 OSLO

Finances

Share Ownership

Return on Equity

36,89 %

Current Ratio

5,5

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 672 000	1 454 000	1 641 000	1 400 000
Net Income	76 000	−84 000	136 000	48 000
Total Assets	253 000	189 000	338 000	397 000
Total Equity	206 000	130 000	214 000	78 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 672 000	1 454 000	1 641 000	1 400 000
Expenditure	1 594 000	1 538 000	1 459 000	1 338 000
Operating Profit	77 000	−84 000	182 000	62 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	77 000	−84 000	182 000	62 000
Tax	0	0	45 000	15 000
Net Income	76 000	−84 000	136 000	48 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	1 000	56 000	111 000
Total Current Assets	253 000	188 000	282 000	285 000
Total Assets	253 000	189 000	338 000	397 000
Total Retained Equity	176 000	100 000	184 000	48 000
Total Equity	206 000	130 000	214 000	78 000
Total Long-Term Debt	0	0	0	200 000
Total Current Debt	46 000	59 000	124 000	119 000
Total Equity and Debt	253 000	189 000	338 000	397 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 672 000	1 454 000	1 641 000	1 567 000
Other Income	0	0	0	−167 000
Revenue	1 672 000	1 454 000	1 641 000	1 400 000
Cost of Goods Sold	50 000	168 000	83 000	148 000
Salary Costs	466 000	427 000	466 000	446 000
Depreciation	1 000	55 000	55 000	54 000
Impairment	0	0	0	0
Expenditure	1 594 000	1 538 000	1 459 000	1 338 000
Operating Profit	77 000	−84 000	182 000	62 000
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	76 000	−84 000	136 000	48 000

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	1 000	56 000	111 000
Total Tangible Assets	0	1 000	56 000	111 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	1 000	56 000	111 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	253 000	186 000	280 000	285 000
Total Current Assets	253 000	188 000	282 000	285 000
Total Assets	253 000	189 000	338 000	397 000
Total Equity	206 000	130 000	214 000	78 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	200 000
Creditors	0	0	19 000	21 000
Unpaid Taxes	35 000	24 000	23 000	21 000
Dividends	0	0	0	0
Other Current Debt	11 000	35 000	37 000	62 000
Total Current Debt	46 000	59 000	124 000	119 000
Total Equity and Debt	253 000	189 000	338 000	397 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,89 %	−64,62 %	63,55 %	61,54 %
Debt-to-Equity Ratio	0	0	0	2,56
Operating Profit Margin	4,61 %	−5,78 %	11,09 %	4,43 %
Current Ratio	5,5	3,19	2,27	2,39
Quick Ratio	5,5	3,19	2,27	2,39
Equity Ratio	0,81	0,69	0,63	0,2
Gross Profit Margin	97,01 %	88,45 %	94,94 %	89,43 %