EYD AS

7010 TRONDHEIM

Finances

Share Ownership

Return on Equity

231,26 %

Current Ratio

0,3

Debt-to-Equity Ratio

−7,38

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 148 000	4 266 000	1 248 000	0
Net Income	−1 302 000	−1 707 000	445 000	1 000
Total Assets	8 774 000	8 788 000	7 049 000	2 583 000
Total Equity	−563 000	738 000	2 446 000	1 001 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 148 000	4 266 000	1 248 000	0
Expenditure	5 382 000	5 972 000	743 000	0
Operating Profit	−1 233 000	−1 705 000	506 000	0
Financial Income	29 000	30 000	12 000	4 000
Financial Costs	97 000	32 000	0	4 000
Financial Balance	−68 000	−2 000	12 000	0
Earnings Before Tax	−1 302 000	−1 707 000	517 000	1 000
Tax	0	0	72 000	0
Net Income	−1 302 000	−1 707 000	445 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 211 000	6 149 000	4 443 000	841 000
Total Current Assets	1 563 000	2 639 000	2 606 000	1 741 000
Total Assets	8 774 000	8 788 000	7 049 000	2 583 000
Total Retained Equity	−1 563 000	−1 262 000	446 000	1 000
Total Equity	−563 000	738 000	2 446 000	1 001 000
Total Long-Term Debt	4 154 000	1 814 000	750 000	0
Total Current Debt	5 183 000	6 236 000	3 853 000	1 582 000
Total Equity and Debt	8 774 000	8 788 000	7 049 000	2 583 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 168 000	3 257 000	360 000	0
Other Income	2 980 000	1 008 000	888 000	0
Revenue	4 148 000	4 266 000	1 248 000	0
Cost of Goods Sold	1 449 000	2 837 000	28 000	0
Salary Costs	2 211 000	1 522 000	260 000	0
Depreciation	733 000	445 000	101 000	0
Impairment	0	0	0	0
Expenditure	5 382 000	5 972 000	743 000	0
Operating Profit	−1 233 000	−1 705 000	506 000	0
Financial Income	29 000	30 000	12 000	4 000
Financial Costs	97 000	32 000	0	4 000
Financial Balance	−68 000	−2 000	12 000	0
Dividends	0	0	0	0
Net Income	−1 302 000	−1 707 000	445 000	1 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	7 211 000	6 149 000	4 443 000	841 000
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	0	0	0	0
Total Fixed Assets	7 211 000	6 149 000	4 443 000	841 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	312 000	1 114 000	1 637 000	1 302 000
Total Current Assets	1 563 000	2 639 000	2 606 000	1 741 000
Total Assets	8 774 000	8 788 000	7 049 000	2 583 000
Total Equity	−563 000	738 000	2 446 000	1 001 000
Short-Term Group Debt	0	0	0	1 500 000
Total Long-Term Debt	4 154 000	1 814 000	750 000	0
Creditors	552 000	545 000	462 000	82 000
Unpaid Taxes	208 000	391 000	33 000	0
Dividends	0	0	0	0
Other Current Debt	323 000	201 000	1 655 000	0
Total Current Debt	5 183 000	6 236 000	3 853 000	1 582 000
Total Equity and Debt	8 774 000	8 788 000	7 049 000	2 583 000

Financial indicators	2022	2021	2020	2019
Return on Equity	231,26 %	−231,3 %	18,19 %	0,1 %
Debt-to-Equity Ratio	−7,38	2,46	0,31	0
Operating Profit Margin	−29,73 %	−39,97 %	40,54 %	-
Current Ratio	0,3	0,42	0,68	1,1
Quick Ratio	0,3	0,42	0,68	1,1
Equity Ratio	−0,06	0,08	0,35	0,39
Gross Profit Margin	65,07 %	33,5 %	97,76 %	-