EIMY OPPLÆRING AS

6788 OLDEN

Finances

Share Ownership

Return on Equity

43,19 %

Current Ratio

1,34

Debt-to-Equity Ratio

0,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 294 000	1 318 000	657 000	980 000
Net Income	409 000	627 000	289 000	658 000
Total Assets	1 749 000	1 495 000	557 000	952 000
Total Equity	947 000	838 000	211 000	222 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 294 000	1 318 000	657 000	980 000
Expenditure	753 000	498 000	285 000	137 000
Operating Profit	541 000	818 000	372 000	844 000
Financial Income	0	1 000	0	0
Financial Costs	16 000	16 000	2 000	0
Financial Balance	−16 000	−15 000	−2 000	0
Earnings Before Tax	524 000	804 000	371 000	844 000
Tax	115 000	177 000	82 000	186 000
Net Income	409 000	627 000	289 000	658 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 026 000	972 000	57 000	0
Total Current Assets	723 000	522 000	500 000	952 000
Total Assets	1 749 000	1 495 000	557 000	952 000
Total Retained Equity	923 000	814 000	187 000	198 000
Total Equity	947 000	838 000	211 000	222 000
Total Long-Term Debt	261 000	365 000	3 000	0
Total Current Debt	540 000	291 000	343 000	729 000
Total Equity and Debt	1 749 000	1 495 000	557 000	952 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 294 000	1 318 000	657 000	980 000
Other Income	0	0	0	0
Revenue	1 294 000	1 318 000	657 000	980 000
Cost of Goods Sold	172 000	96 000	132 000	33 000
Salary Costs	4 000	4 000	0	0
Depreciation	294 000	200 000	4 000	0
Impairment	0	0	0	0
Expenditure	753 000	498 000	285 000	137 000
Operating Profit	541 000	818 000	372 000	844 000
Financial Income	0	1 000	0	0
Financial Costs	16 000	16 000	2 000	0
Financial Balance	−16 000	−15 000	−2 000	0
Dividends	300 000	0	300 000	460 000
Net Income	409 000	627 000	289 000	658 000

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	525 000	485 000	57 000	0
Fixtures	501 000	487 000	0	0
Total Tangible Assets	1 026 000	972 000	57 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 026 000	972 000	57 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	169 000	208 000	425 000	549 000
Total Current Assets	723 000	522 000	500 000	952 000
Total Assets	1 749 000	1 495 000	557 000	952 000
Total Equity	947 000	838 000	211 000	222 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	261 000	365 000	3 000	0
Creditors	29 000	5 000	3 000	16 000
Unpaid Taxes	0	0	0	0
Dividends	300 000	0	300 000	460 000
Other Current Debt	392 000	121 000	261 000	528 000
Total Current Debt	540 000	291 000	343 000	729 000
Total Equity and Debt	1 749 000	1 495 000	557 000	952 000

Financial indicators	2022	2021	2020	2019
Return on Equity	43,19 %	74,82 %	136,97 %	296,4 %
Debt-to-Equity Ratio	0,28	0,44	0,01	0
Operating Profit Margin	41,81 %	62,06 %	56,62 %	86,12 %
Current Ratio	1,34	1,79	1,46	1,31
Quick Ratio	1,34	1,79	1,46	1,31
Equity Ratio	0,54	0,56	0,38	0,23
Gross Profit Margin	86,71 %	92,72 %	79,91 %	96,63 %