EVORE AS

0788 OSLO

Finances

Share Ownership

Return on Equity

1 540 %

Current Ratio

1,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 552 000	2 155 000	1 536 000	0
Net Income	462 000	454 000	173 000	−8 000
Total Assets	835 000	909 000	524 000	22 000
Total Equity	30 000	454 000	105 000	22 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 552 000	2 155 000	1 536 000	0
Expenditure	957 000	1 572 000	1 316 000	8 000
Operating Profit	594 000	583 000	220 000	−8 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	594 000	583 000	220 000	−8 000
Tax	132 000	129 000	47 000	0
Net Income	462 000	454 000	173 000	−8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	12 000	24 000	0
Total Current Assets	835 000	897 000	500 000	22 000
Total Assets	835 000	909 000	524 000	22 000
Total Retained Equity	0	424 000	75 000	−8 000
Total Equity	30 000	454 000	105 000	22 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	805 000	455 000	419 000	0
Total Equity and Debt	835 000	909 000	524 000	22 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 552 000	2 155 000	1 536 000	0
Other Income	0	0	0	0
Revenue	1 552 000	2 155 000	1 536 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	870 000	1 461 000	1 197 000	0
Depreciation	12 000	12 000	12 000	0
Impairment	0	0	0	0
Expenditure	957 000	1 572 000	1 316 000	8 000
Operating Profit	594 000	583 000	220 000	−8 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	886 000	105 000	90 000	0
Net Income	462 000	454 000	173 000	−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	0	12 000	24 000	0
Total Tangible Assets	0	12 000	24 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	12 000	24 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	608 000	639 000	266 000	22 000
Total Current Assets	835 000	897 000	500 000	22 000
Total Assets	835 000	909 000	524 000	22 000
Total Equity	30 000	454 000	105 000	22 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	3 000	64 000	0
Unpaid Taxes	135 000	192 000	203 000	0
Dividends	886 000	105 000	90 000	0
Other Current Debt	53 000	130 000	105 000	0
Total Current Debt	805 000	455 000	419 000	0
Total Equity and Debt	835 000	909 000	524 000	22 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 540 %	100 %	164,76 %	−36,36 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	38,27 %	27,05 %	14,32 %	-
Current Ratio	1,04	1,97	1,19	-
Quick Ratio	1,04	1,97	1,19	-
Equity Ratio	0,04	0,5	0,2	1
Gross Profit Margin	100 %	100 %	100 %	-