ERIKSEN-MULTISERVICE AS

9522 KAUTOKEINO

Finances

Share Ownership

Return on Equity

−307,14 %

Current Ratio

0,79

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	281 000	582 000	429 000	224 000
Net Income	43 000	20 000	−92 000	−8 000
Total Assets	156 000	169 000	96 000	139 000
Total Equity	−14 000	−56 000	−76 000	16 000

Income (NOK)	2022	2021	2020	2019
Revenue	281 000	582 000	429 000	224 000
Expenditure	239 000	557 000	522 000	232 000
Operating Profit	43 000	26 000	−92 000	−8 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	0
Earnings Before Tax	43 000	25 000	−92 000	−8 000
Tax	0	6 000	0	0
Net Income	43 000	20 000	−92 000	−8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 000	1 000	0	0
Total Current Assets	134 000	168 000	96 000	139 000
Total Assets	156 000	169 000	96 000	139 000
Total Retained Equity	−44 000	−81 000	−101 000	−8 000
Total Equity	−14 000	−56 000	−76 000	16 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	170 000	225 000	172 000	123 000
Total Equity and Debt	156 000	169 000	96 000	139 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	281 000	582 000	420 000	224 000
Other Income	0	0	9 000	0
Revenue	281 000	582 000	429 000	224 000
Cost of Goods Sold	32 000	167 000	58 000	7 000
Salary Costs	66 000	112 000	259 000	211 000
Depreciation	4 000	0	0	0
Impairment	0	0	0	0
Expenditure	239 000	557 000	522 000	232 000
Operating Profit	43 000	26 000	−92 000	−8 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	0
Dividends	0	0	0	0
Net Income	43 000	20 000	−92 000	−8 000

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	23 000	1 000	0	0
Total Tangible Assets	23 000	1 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	23 000	1 000	0	0
Stock	0	6 000	0	0
Total Investments	0	0	0	0
Cash, Bank	134 000	163 000	94 000	86 000
Total Current Assets	134 000	168 000	96 000	139 000
Total Assets	156 000	169 000	96 000	139 000
Total Equity	−14 000	−56 000	−76 000	16 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	2 000	−1 000	0
Unpaid Taxes	74 000	83 000	97 000	95 000
Dividends	0	0	0	0
Other Current Debt	89 000	134 000	76 000	28 000
Total Current Debt	170 000	225 000	172 000	123 000
Total Equity and Debt	156 000	169 000	96 000	139 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−307,14 %	−35,71 %	121,05 %	−50 %
Debt-to-Equity Ratio	−0	−0	−0	0
Operating Profit Margin	15,3 %	4,47 %	−21,45 %	−3,57 %
Current Ratio	0,79	0,75	0,56	1,13
Quick Ratio	0,79	0,77	0,56	1,13
Equity Ratio	−0,09	−0,33	−0,79	0,12
Gross Profit Margin	88,61 %	71,31 %	86,48 %	96,88 %