EIWA AS

5542 KARMSUND

Finances

Share Ownership

Return on Equity

74,68 %

Current Ratio

1,18

Debt-to-Equity Ratio

1,21

Key figures (NOK)	2022	2021	2020
Revenue	22 344 000	13 614 000	7 758 000
Net Income	761 000	29 000	204 000
Total Assets	6 583 000	3 825 000	2 296 000
Total Equity	1 019 000	258 000	229 000

Income (NOK)	2022	2021	2020
Revenue	22 344 000	13 614 000	7 758 000
Expenditure	21 319 000	13 638 000	7 472 000
Operating Profit	1 026 000	77 000	285 000
Financial Income	3 000	4 000	0
Financial Costs	53 000	39 000	25 000
Financial Balance	−50 000	−35 000	−25 000
Earnings Before Tax	976 000	41 000	260 000
Tax	215 000	12 000	56 000
Net Income	761 000	29 000	204 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	1 476 000	246 000	162 000
Total Current Assets	5 106 000	3 579 000	2 135 000
Total Assets	6 583 000	3 825 000	2 296 000
Total Retained Equity	995 000	233 000	204 000
Total Equity	1 019 000	258 000	229 000
Total Long-Term Debt	1 228 000	102 000	189 000
Total Current Debt	4 335 000	3 465 000	1 878 000
Total Equity and Debt	6 583 000	3 825 000	2 296 000

Cash flow (NOK)	2022	2021	2020
Sales Income	22 344 000	14 200 000	7 758 000
Other Income	0	−586 000	0
Revenue	22 344 000	13 614 000	7 758 000
Cost of Goods Sold	9 377 000	5 819 000	3 470 000
Salary Costs	8 135 000	5 660 000	3 210 000
Depreciation	118 000	31 000	18 000
Impairment	0	0	0
Expenditure	21 319 000	13 638 000	7 472 000
Operating Profit	1 026 000	77 000	285 000
Financial Income	3 000	4 000	0
Financial Costs	53 000	39 000	25 000
Financial Balance	−50 000	−35 000	−25 000
Dividends	0	0	0
Net Income	761 000	29 000	204 000

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	0	0	0
Fixtures	1 261 000	99 000	70 000
Total Tangible Assets	1 261 000	99 000	70 000
Total Fiancial Fixed Assets	215 000	147 000	92 000
Total Fixed Assets	1 476 000	246 000	162 000
Stock	131 000	232 000	80 000
Total Investments	0	0	0
Cash, Bank	1 508 000	1 459 000	800 000
Total Current Assets	5 106 000	3 579 000	2 135 000
Total Assets	6 583 000	3 825 000	2 296 000
Total Equity	1 019 000	258 000	229 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	1 228 000	102 000	189 000
Creditors	1 243 000	821 000	706 000
Unpaid Taxes	1 019 000	1 135 000	453 000
Dividends	0	0	0
Other Current Debt	1 887 000	1 509 000	669 000
Total Current Debt	4 335 000	3 465 000	1 878 000
Total Equity and Debt	6 583 000	3 825 000	2 296 000

Financial indicators	2022	2021	2020
Return on Equity	74,68 %	11,24 %	89,08 %
Debt-to-Equity Ratio	1,21	0,4	0,83
Operating Profit Margin	4,59 %	0,57 %	3,67 %
Current Ratio	1,18	1,03	1,14
Quick Ratio	1,21	1,11	1,19
Equity Ratio	0,15	0,07	0,1
Gross Profit Margin	58,03 %	57,26 %	55,27 %