ETIAM INVEST AS

4380 HAUGE I DALANE

Finances

Return on Equity

56,45 %

Current Ratio

3,07

Debt-to-Equity Ratio

0,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	50 000	50 000	50 000	0
Net Income	1 326 000	2 313 000	557 000	557 000
Total Assets	4 459 000	3 437 000	1 648 000	588 000
Total Equity	2 349 000	1 023 000	230 000	123 000

Income (NOK)	2022	2021	2020	2019
Revenue	50 000	50 000	50 000	0
Expenditure	18 000	8 000	6 000	0
Operating Profit	32 000	42 000	44 000	0
Financial Income	1 349 000	2 322 000	548 000	558 000
Financial Costs	50 000	33 000	27 000	0
Financial Balance	1 299 000	2 289 000	521 000	558 000
Earnings Before Tax	1 331 000	2 330 000	564 000	558 000
Tax	5 000	17 000	7 000	0
Net Income	1 326 000	2 313 000	557 000	557 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	960 000	960 000	960 000	30 000
Total Current Assets	3 499 000	2 477 000	688 000	558 000
Total Assets	4 459 000	3 437 000	1 648 000	588 000
Total Retained Equity	2 319 000	993 000	200 000	107 000
Total Equity	2 349 000	1 023 000	230 000	123 000
Total Long-Term Debt	969 000	975 000	964 000	0
Total Current Debt	1 141 000	1 439 000	454 000	465 000
Total Equity and Debt	4 459 000	3 437 000	1 648 000	588 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	50 000	50 000	50 000	0
Other Income	0	0	0	0
Revenue	50 000	50 000	50 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	18 000	8 000	6 000	0
Operating Profit	32 000	42 000	44 000	0
Financial Income	1 349 000	2 322 000	548 000	558 000
Financial Costs	50 000	33 000	27 000	0
Financial Balance	1 299 000	2 289 000	521 000	558 000
Dividends	70 000	1 520 000	450 000	450 000
Net Income	1 326 000	2 313 000	557 000	557 000

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	960 000	960 000	960 000	30 000
Total Fixed Assets	960 000	960 000	960 000	30 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 150 000	182 000	167 000	0
Total Current Assets	3 499 000	2 477 000	688 000	558 000
Total Assets	4 459 000	3 437 000	1 648 000	588 000
Total Equity	2 349 000	1 023 000	230 000	123 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	969 000	975 000	964 000	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	70 000	1 520 000	450 000	450 000
Other Current Debt	1 130 000	33 000	0	15 000
Total Current Debt	1 141 000	1 439 000	454 000	465 000
Total Equity and Debt	4 459 000	3 437 000	1 648 000	588 000

Financial indicators	2022	2021	2020	2019
Return on Equity	56,45 %	226,1 %	242,17 %	452,85 %
Debt-to-Equity Ratio	0,41	0,95	4,19	0
Operating Profit Margin	64 %	84 %	88 %	-
Current Ratio	3,07	1,72	1,52	1,2
Quick Ratio	3,07	1,72	1,52	1,2
Equity Ratio	0,53	0,3	0,14	0,21
Gross Profit Margin	100 %	100 %	100 %	-

Rotate your device to see the full table