EIENDOMSRESSURS AS

1405 LANGHUS

Finances

Share Ownership

Return on Equity

209,29 %

Current Ratio

1,2

Debt-to-Equity Ratio

0,93

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 626 000	1 679 000	1 300 000	802 000
Net Income	473 000	400 000	248 000	−73 000
Total Assets	1 457 000	1 078 000	714 000	608 000
Total Equity	226 000	198 000	141 000	37 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 626 000	1 679 000	1 300 000	802 000
Expenditure	2 019 000	1 166 000	973 000	889 000
Operating Profit	606 000	512 000	327 000	−87 000
Financial Income	0	0	0	0
Financial Costs	0	0	9 000	6 000
Financial Balance	0	0	−9 000	−6 000
Earnings Before Tax	606 000	513 000	318 000	−93 000
Tax	134 000	113 000	70 000	−21 000
Net Income	473 000	400 000	248 000	−73 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	234 000	292 000	342 000	449 000
Total Current Assets	1 224 000	786 000	371 000	160 000
Total Assets	1 457 000	1 078 000	714 000	608 000
Total Retained Equity	116 000	88 000	31 000	−73 000
Total Equity	226 000	198 000	141 000	37 000
Total Long-Term Debt	211 000	211 000	212 000	430 000
Total Current Debt	1 020 000	669 000	360 000	141 000
Total Equity and Debt	1 457 000	1 078 000	714 000	608 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 626 000	1 679 000	1 300 000	802 000
Other Income	0	0	0	0
Revenue	2 626 000	1 679 000	1 300 000	802 000
Cost of Goods Sold	48 000	20 000	1 000	0
Salary Costs	1 705 000	755 000	617 000	513 000
Depreciation	58 000	73 000	86 000	107 000
Impairment	0	0	0	0
Expenditure	2 019 000	1 166 000	973 000	889 000
Operating Profit	606 000	512 000	327 000	−87 000
Financial Income	0	0	0	0
Financial Costs	0	0	9 000	6 000
Financial Balance	0	0	−9 000	−6 000
Dividends	0	0	0	0
Net Income	473 000	400 000	248 000	−73 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	21 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	234 000	292 000	342 000	428 000
Total Tangible Assets	234 000	292 000	342 000	428 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	234 000	292 000	342 000	449 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	908 000	638 000	244 000	104 000
Total Current Assets	1 224 000	786 000	371 000	160 000
Total Assets	1 457 000	1 078 000	714 000	608 000
Total Equity	226 000	198 000	141 000	37 000
Short-Term Group Debt	570 000	440 000	185 000	0
Total Long-Term Debt	211 000	211 000	212 000	430 000
Creditors	8 000	5 000	5 000	6 000
Unpaid Taxes	227 000	135 000	113 000	85 000
Dividends	0	0	0	0
Other Current Debt	207 000	73 000	49 000	50 000
Total Current Debt	1 020 000	669 000	360 000	141 000
Total Equity and Debt	1 457 000	1 078 000	714 000	608 000

Financial indicators	2022	2021	2020	2019
Return on Equity	209,29 %	202,02 %	175,89 %	−197,3 %
Debt-to-Equity Ratio	0,93	1,07	1,5	11,62
Operating Profit Margin	23,08 %	30,49 %	25,15 %	−10,85 %
Current Ratio	1,2	1,17	1,03	1,13
Quick Ratio	1,2	1,17	1,03	1,13
Equity Ratio	0,16	0,18	0,2	0,06
Gross Profit Margin	98,17 %	98,81 %	99,92 %	100 %