EIRIK NORMAN AS

0177 OSLO

Finances

Return on Equity

146,05 %

Current Ratio

1,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 351 000	2 211 000	2 209 000	2 415 000
Net Income	314 000	345 000	184 000	204 000
Total Assets	1 047 000	851 000	594 000	679 000
Total Equity	215 000	201 000	156 000	239 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 351 000	2 211 000	2 209 000	2 415 000
Expenditure	2 950 000	1 768 000	1 972 000	2 150 000
Operating Profit	401 000	443 000	237 000	266 000
Financial Income	2 000	0	0	0
Financial Costs	0	0	0	3 000
Financial Balance	2 000	0	0	−3 000
Earnings Before Tax	403 000	443 000	237 000	264 000
Tax	89 000	97 000	53 000	60 000
Net Income	314 000	345 000	184 000	204 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	206 000	164 000	103 000	0
Total Current Assets	841 000	687 000	491 000	679 000
Total Assets	1 047 000	851 000	594 000	679 000
Total Retained Equity	185 000	171 000	126 000	209 000
Total Equity	215 000	201 000	156 000	239 000
Total Long-Term Debt	0	0	1 000	1 000
Total Current Debt	832 000	650 000	437 000	439 000
Total Equity and Debt	1 047 000	851 000	594 000	679 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 351 000	2 211 000	2 209 000	2 415 000
Other Income	0	0	0	0
Revenue	3 351 000	2 211 000	2 209 000	2 415 000
Cost of Goods Sold	531 000	171 000	89 000	338 000
Salary Costs	1 755 000	1 006 000	1 163 000	1 124 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 950 000	1 768 000	1 972 000	2 150 000
Operating Profit	401 000	443 000	237 000	266 000
Financial Income	2 000	0	0	0
Financial Costs	0	0	0	3 000
Financial Balance	2 000	0	0	−3 000
Dividends	300 000	200 000	100 000	0
Net Income	314 000	345 000	184 000	204 000

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	47 000	47 000	0	0
Total Tangible Assets	47 000	47 000	0	0
Total Fiancial Fixed Assets	159 000	117 000	103 000	0
Total Fixed Assets	206 000	164 000	103 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	638 000	679 000	304 000	433 000
Total Current Assets	841 000	687 000	491 000	679 000
Total Assets	1 047 000	851 000	594 000	679 000
Total Equity	215 000	201 000	156 000	239 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 000	1 000
Creditors	11 000	0	0	0
Unpaid Taxes	262 000	214 000	129 000	178 000
Dividends	300 000	200 000	100 000	0
Other Current Debt	170 000	138 000	155 000	202 000
Total Current Debt	832 000	650 000	437 000	439 000
Total Equity and Debt	1 047 000	851 000	594 000	679 000

Financial indicators	2022	2021	2020	2019
Return on Equity	146,05 %	171,64 %	117,95 %	85,36 %
Debt-to-Equity Ratio	0	0	0,01	0
Operating Profit Margin	11,97 %	20,04 %	10,73 %	11,01 %
Current Ratio	1,01	1,06	1,12	1,55
Quick Ratio	1,01	1,06	1,12	1,55
Equity Ratio	0,21	0,24	0,26	0,35
Gross Profit Margin	84,15 %	92,27 %	95,97 %	86 %