EUROPEISK SPESIALKOMPETANSE AS

0277 OSLO

Finances

Share Ownership

Return on Equity

75,47 %

Current Ratio

1,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	16 853 000	4 815 000	1 988 000
Net Income	437 000	85 000	22 000
Total Assets	3 902 000	3 004 000	455 000
Total Equity	579 000	136 000	52 000

Income (NOK)	2022	2021	2020
Revenue	16 853 000	4 815 000	1 988 000
Expenditure	15 877 000	4 702 000	1 925 000
Operating Profit	976 000	112 000	62 000
Financial Income	0	0	0
Financial Costs	416 000	3 000	34 000
Financial Balance	−416 000	−3 000	−34 000
Earnings Before Tax	560 000	109 000	28 000
Tax	123 000	24 000	6 000
Net Income	437 000	85 000	22 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	439 000	625 000	0
Total Current Assets	3 462 000	2 379 000	455 000
Total Assets	3 902 000	3 004 000	455 000
Total Retained Equity	549 000	106 000	22 000
Total Equity	579 000	136 000	52 000
Total Long-Term Debt	0	0	0
Total Current Debt	3 322 000	2 867 000	403 000
Total Equity and Debt	3 902 000	3 004 000	455 000

Cash flow (NOK)	2022	2021	2020
Sales Income	16 853 000	4 815 000	1 988 000
Other Income	0	0	0
Revenue	16 853 000	4 815 000	1 988 000
Cost of Goods Sold	6 745 000	914 000	556 000
Salary Costs	6 124 000	2 863 000	822 000
Depreciation	110 000	0	0
Impairment	0	925 000	547 000
Expenditure	15 877 000	4 702 000	1 925 000
Operating Profit	976 000	112 000	62 000
Financial Income	0	0	0
Financial Costs	416 000	3 000	34 000
Financial Balance	−416 000	−3 000	−34 000
Dividends	0	0	0
Net Income	437 000	85 000	22 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	439 000	345 000	0
Fixtures	0	280 000	0
Total Tangible Assets	439 000	625 000	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	439 000	625 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	2 644 000	470 000	87 000
Total Current Assets	3 462 000	2 379 000	455 000
Total Assets	3 902 000	3 004 000	455 000
Total Equity	579 000	136 000	52 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	293 000	0	0
Unpaid Taxes	983 000	793 000	179 000
Dividends	0	0	0
Other Current Debt	1 463 000	1 790 000	218 000
Total Current Debt	3 322 000	2 867 000	403 000
Total Equity and Debt	3 902 000	3 004 000	455 000

Financial indicators	2022	2021	2020
Return on Equity	75,47 %	62,5 %	42,31 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	5,79 %	2,33 %	3,12 %
Current Ratio	1,04	0,83	1,13
Quick Ratio	1,04	0,83	1,13
Equity Ratio	0,15	0,05	0,11
Gross Profit Margin	59,98 %	81,02 %	72,03 %