EIRIK BAKKEN TRENING AS

1162 OSLO

Finances

Share Ownership

Return on Equity

345,16 %

Current Ratio

0,79

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 045 000	1 028 000	873 000	0
Net Income	107 000	175 000	204 000	0
Total Assets	1 124 000	1 265 000	566 000	30 000
Total Equity	31 000	31 000	34 000	30 000

Income (NOK)	2022	2021	2020
Revenue	1 045 000	1 028 000	873 000
Expenditure	891 000	793 000	602 000
Operating Profit	153 000	234 000	271 000
Financial Income	0	0	0
Financial Costs	17 000	9 000	10 000
Financial Balance	−17 000	−9 000	−10 000
Earnings Before Tax	137 000	224 000	261 000
Tax	30 000	49 000	58 000
Net Income	107 000	175 000	204 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	484 000	569 000	0	0
Total Current Assets	641 000	696 000	566 000	30 000
Total Assets	1 124 000	1 265 000	566 000	30 000
Total Retained Equity	1 000	1 000	4 000	0
Total Equity	31 000	31 000	34 000	30 000
Total Long-Term Debt	279 000	368 000	0	0
Total Current Debt	815 000	867 000	532 000	0
Total Equity and Debt	1 124 000	1 265 000	566 000	30 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 045 000	1 028 000	873 000
Other Income	0	0	0
Revenue	1 045 000	1 028 000	873 000
Cost of Goods Sold	0	0	0
Salary Costs	699 000	652 000	533 000
Depreciation	85 000	28 000	0
Impairment	0	0	0
Expenditure	891 000	793 000	602 000
Operating Profit	153 000	234 000	271 000
Financial Income	0	0	0
Financial Costs	17 000	9 000	10 000
Financial Balance	−17 000	−9 000	−10 000
Dividends	107 000	178 000	200 000
Net Income	107 000	175 000	204 000

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	484 000	569 000	0	0
Total Tangible Assets	484 000	569 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	484 000	569 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	570 000	679 000	541 000	30 000
Total Current Assets	641 000	696 000	566 000	30 000
Total Assets	1 124 000	1 265 000	566 000	30 000
Total Equity	31 000	31 000	34 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	279 000	368 000	0	0
Creditors	13 000	18 000	5 000	0
Unpaid Taxes	58 000	48 000	36 000	0
Dividends	107 000	178 000	200 000	0
Other Current Debt	608 000	594 000	233 000	0
Total Current Debt	815 000	867 000	532 000	0
Total Equity and Debt	1 124 000	1 265 000	566 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	345,16 %	564,52 %	600 %	0 %
Debt-to-Equity Ratio	9	11,87	0	0
Operating Profit Margin	14,64 %	22,76 %	31,04 %	-
Current Ratio	0,79	0,8	1,06	-
Quick Ratio	0,79	0,8	1,06	-
Equity Ratio	0,03	0,02	0,06	1
Gross Profit Margin	100 %	100 %	100 %	-