EIDSVERKET AS

1940 BJØRKELANGEN

Finances

Share Ownership

Return on Equity

17,94 %

Current Ratio

0,55

Debt-to-Equity Ratio

−24,4

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 134 000	1 765 000	1 523 000	127 000
Net Income	−228 000	31 000	−948 000	−613 000
Total Assets	30 289 000	30 234 000	30 238 000	29 990 000
Total Equity	−1 271 000	−1 043 000	−1 074 000	−126 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 134 000	1 765 000	1 523 000	127 000
Expenditure	1 921 000	1 449 000	2 050 000	356 000
Operating Profit	214 000	316 000	−528 000	−230 000
Financial Income	0	0	7 000	0
Financial Costs	442 000	285 000	426 000	384 000
Financial Balance	−442 000	−285 000	−419 000	−384 000
Earnings Before Tax	−228 000	31 000	−948 000	−613 000
Tax	0	0	0	0
Net Income	−228 000	31 000	−948 000	−613 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	29 987 000	29 892 000	29 503 000	29 462 000
Total Current Assets	301 000	341 000	734 000	527 000
Total Assets	30 289 000	30 234 000	30 238 000	29 990 000
Total Retained Equity	−1 759 000	−1 531 000	−1 562 000	−613 000
Total Equity	−1 271 000	−1 043 000	−1 074 000	−126 000
Total Long-Term Debt	31 012 000	31 121 000	30 992 000	19 365 000
Total Current Debt	548 000	157 000	320 000	10 751 000
Total Equity and Debt	30 289 000	30 234 000	30 238 000	29 990 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 267 000	942 000	929 000	45 000
Other Income	867 000	823 000	594 000	81 000
Revenue	2 134 000	1 765 000	1 523 000	127 000
Cost of Goods Sold	217 000	55 000	336 000	26 000
Salary Costs	478 000	249 000	586 000	0
Depreciation	97 000	104 000	87 000	3 000
Impairment	0	0	0	0
Expenditure	1 921 000	1 449 000	2 050 000	356 000
Operating Profit	214 000	316 000	−528 000	−230 000
Financial Income	0	0	7 000	0
Financial Costs	442 000	285 000	426 000	384 000
Financial Balance	−442 000	−285 000	−419 000	−384 000
Dividends	0	0	0	0
Net Income	−228 000	31 000	−948 000	−613 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	29 773 000	29 690 000	29 328 000	29 326 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	214 000	202 000	175 000	137 000
Total Tangible Assets	29 987 000	29 892 000	29 503 000	29 462 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	29 987 000	29 892 000	29 503 000	29 462 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	106 000	38 000	85 000	243 000
Total Current Assets	301 000	341 000	734 000	527 000
Total Assets	30 289 000	30 234 000	30 238 000	29 990 000
Total Equity	−1 271 000	−1 043 000	−1 074 000	−126 000
Short-Term Group Debt	315 000	7 000	102 000	10 171 000
Total Long-Term Debt	31 012 000	31 121 000	30 992 000	19 365 000
Creditors	37 000	57 000	98 000	550 000
Unpaid Taxes	47 000	17 000	64 000	0
Dividends	0	0	0	0
Other Current Debt	149 000	76 000	56 000	30 000
Total Current Debt	548 000	157 000	320 000	10 751 000
Total Equity and Debt	30 289 000	30 234 000	30 238 000	29 990 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,94 %	−2,97 %	88,27 %	486,51 %
Debt-to-Equity Ratio	−24,4	−29,84	−28,86	−153,69
Operating Profit Margin	10,03 %	17,9 %	−34,67 %	−181,1 %
Current Ratio	0,55	2,17	2,29	0,05
Quick Ratio	0,55	2,17	2,29	0,05
Equity Ratio	−0,04	−0,03	−0,04	−0
Gross Profit Margin	89,83 %	96,88 %	77,94 %	79,53 %