EIE FAN AS

0279 OSLO

Finances

Share Ownership

Return on Equity

−81,25 %

Current Ratio

1,67

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	506 000	373 000	68 000
Net Income	−1 114 000	−715 000	−176 000
Total Assets	3 411 000	1 743 000	1 253 000
Total Equity	1 371 000	1 375 000	−156 000

Income (NOK)	2022	2021	2020
Revenue	506 000	373 000	68 000
Expenditure	1 924 000	1 024 000	275 000
Operating Profit	−1 419 000	−651 000	−207 000
Financial Income	3 000	0	0
Financial Costs	13 000	11 000	22 000
Financial Balance	−10 000	−11 000	−22 000
Earnings Before Tax	−1 429 000	−662 000	−229 000
Tax	−314 000	53 000	−52 000
Net Income	−1 114 000	−715 000	−176 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	773 000	915 000
Total Current Assets	3 411 000	971 000	338 000
Total Assets	3 411 000	1 743 000	1 253 000
Total Retained Equity	−2 006 000	−892 000	−176 000
Total Equity	1 371 000	1 375 000	−156 000
Total Long-Term Debt	0	1 000	1 146 000
Total Current Debt	2 040 000	368 000	262 000
Total Equity and Debt	3 411 000	1 743 000	1 253 000

Cash flow (NOK)	2022	2021	2020
Sales Income	506 000	373 000	68 000
Other Income	0	0	0
Revenue	506 000	373 000	68 000
Cost of Goods Sold	0	25 000	0
Salary Costs	4 000	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	1 924 000	1 024 000	275 000
Operating Profit	−1 419 000	−651 000	−207 000
Financial Income	3 000	0	0
Financial Costs	13 000	11 000	22 000
Financial Balance	−10 000	−11 000	−22 000
Dividends	0	0	0
Net Income	−1 114 000	−715 000	−176 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	52 000
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	773 000	863 000
Total Fixed Assets	0	773 000	915 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	673 000	698 000	1 000
Total Current Assets	3 411 000	971 000	338 000
Total Assets	3 411 000	1 743 000	1 253 000
Total Equity	1 371 000	1 375 000	−156 000
Short-Term Group Debt	268 000	256 000	247 000
Total Long-Term Debt	0	1 000	1 146 000
Creditors	1 773 000	106 000	15 000
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	0	5 000	0
Total Current Debt	2 040 000	368 000	262 000
Total Equity and Debt	3 411 000	1 743 000	1 253 000

Financial indicators	2022	2021	2020
Return on Equity	−81,25 %	−52 %	112,82 %
Debt-to-Equity Ratio	0	0	−7,35
Operating Profit Margin	−280,43 %	−174,53 %	−304,41 %
Current Ratio	1,67	2,64	1,29
Quick Ratio	1,67	2,64	1,29
Equity Ratio	0,4	0,79	−0,12
Gross Profit Margin	100 %	93,3 %	100 %