EFTERMONTERING NORGE AS

0670 OSLO

Finances

Share Ownership

Return on Equity

152,33 %

Current Ratio

1,1

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	635 000	1 106 000	822 000	89 000
Net Income	131 000	−152 000	132 000	17 000
Total Assets	221 000	156 000	275 000	133 000
Total Equity	86 000	27 000	179 000	47 000

Income (NOK)	2022	2021	2020	2019
Revenue	635 000	1 106 000	822 000	89 000
Expenditure	467 000	1 225 000	658 000	66 000
Operating Profit	168 000	−119 000	163 000	22 000
Financial Income	0	0	4 000	0
Financial Costs	0	9 000	0	0
Financial Balance	0	−9 000	4 000	0
Earnings Before Tax	168 000	−129 000	167 000	22 000
Tax	37 000	24 000	35 000	5 000
Net Income	131 000	−152 000	132 000	17 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	72 000	0	0	0
Total Current Assets	148 000	156 000	275 000	133 000
Total Assets	221 000	156 000	275 000	133 000
Total Retained Equity	56 000	−3 000	149 000	17 000
Total Equity	86 000	27 000	179 000	47 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	135 000	129 000	95 000	86 000
Total Equity and Debt	221 000	156 000	275 000	133 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	635 000	1 106 000	822 000	89 000
Other Income	0	0	0	0
Revenue	635 000	1 106 000	822 000	89 000
Cost of Goods Sold	307 000	721 000	577 000	56 000
Salary Costs	5 000	68 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	467 000	1 225 000	658 000	66 000
Operating Profit	168 000	−119 000	163 000	22 000
Financial Income	0	0	4 000	0
Financial Costs	0	9 000	0	0
Financial Balance	0	−9 000	4 000	0
Dividends	72 000	0	0	0
Net Income	131 000	−152 000	132 000	17 000

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	72 000	0	0	0
Total Fixed Assets	72 000	0	0	0
Stock	74 000	88 000	159 000	20 000
Total Investments	0	0	0	0
Cash, Bank	75 000	54 000	116 000	114 000
Total Current Assets	148 000	156 000	275 000	133 000
Total Assets	221 000	156 000	275 000	133 000
Total Equity	86 000	27 000	179 000	47 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	9 000	0	75 000
Unpaid Taxes	19 000	23 000	59 000	0
Dividends	72 000	0	0	0
Other Current Debt	5 000	74 000	0	6 000
Total Current Debt	135 000	129 000	95 000	86 000
Total Equity and Debt	221 000	156 000	275 000	133 000

Financial indicators	2022	2021	2020	2019
Return on Equity	152,33 %	−562,96 %	73,74 %	36,17 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	26,46 %	−10,76 %	19,83 %	24,72 %
Current Ratio	1,1	1,21	2,89	1,55
Quick Ratio	2,43	3,8	−4,3	2,02
Equity Ratio	0,39	0,17	0,65	0,35
Gross Profit Margin	51,65 %	34,81 %	29,81 %	37,08 %