EOBD AS

1911 FLATEBY

Finances

Share Ownership

Return on Equity

−400 %

Current Ratio

0,85

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 750 000	1 638 000	530 000	233 000
Net Income	−40 000	466 000	41 000	−82 000
Total Assets	766 000	689 000	220 000	83 000
Total Equity	10 000	475 000	9 000	−37 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 750 000	1 638 000	530 000	233 000
Expenditure	4 790 000	1 173 000	488 000	315 000
Operating Profit	−40 000	466 000	41 000	−82 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−40 000	466 000	41 000	−82 000
Tax	0	0	0	0
Net Income	−40 000	466 000	41 000	−82 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	126 000	74 000	0	0
Total Current Assets	639 000	615 000	220 000	83 000
Total Assets	766 000	689 000	220 000	83 000
Total Retained Equity	−40 000	425 000	−41 000	−82 000
Total Equity	10 000	475 000	9 000	−37 000
Total Long-Term Debt	0	0	0	120 000
Total Current Debt	756 000	214 000	211 000	0
Total Equity and Debt	766 000	689 000	220 000	83 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 750 000	1 638 000	530 000	233 000
Other Income	0	0	0	0
Revenue	4 750 000	1 638 000	530 000	233 000
Cost of Goods Sold	1 254 000	583 000	137 000	64 000
Salary Costs	1 757 000	138 000	0	0
Depreciation	0	0	4 000	0
Impairment	0	0	0	0
Expenditure	4 790 000	1 173 000	488 000	315 000
Operating Profit	−40 000	466 000	41 000	−82 000
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	−40 000	466 000	41 000	−82 000

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	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	126 000	74 000	0	0
Total Fixed Assets	126 000	74 000	0	0
Stock	200 000	0	74 000	9 000
Total Investments	0	0	0	0
Cash, Bank	70 000	0	35 000	65 000
Total Current Assets	639 000	615 000	220 000	83 000
Total Assets	766 000	689 000	220 000	83 000
Total Equity	10 000	475 000	9 000	−37 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	120 000
Creditors	143 000	0	40 000	0
Unpaid Taxes	501 000	0	21 000	0
Dividends	0	0	0	0
Other Current Debt	112 000	108 000	150 000	0
Total Current Debt	756 000	214 000	211 000	0
Total Equity and Debt	766 000	689 000	220 000	83 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−400 %	98,11 %	455,56 %	221,62 %
Debt-to-Equity Ratio	0	0	0	−3,24
Operating Profit Margin	−0,84 %	28,45 %	7,74 %	−35,19 %
Current Ratio	0,85	2,87	1,04	-
Quick Ratio	1,15	2,87	1,61	−9,22
Equity Ratio	0,01	0,69	0,04	−0,45
Gross Profit Margin	73,6 %	64,41 %	74,15 %	72,53 %