EIAN MARKETING AS

1930 AURSKOG

Finances

Share Ownership

Return on Equity

−320,9 %

Current Ratio

−0,59

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	−29 000	0	267 000	190 000
Net Income	−430 000	−141 000	41 000	75 000
Total Assets	112 000	696 000	914 000	860 000
Total Equity	134 000	588 000	729 000	688 000

Income (NOK)	2022	2021	2020	2019
Revenue	−29 000	0	267 000	190 000
Expenditure	278 000	136 000	209 000	92 000
Operating Profit	−306 000	−135 000	59 000	98 000
Financial Income	0	0	0	1 000
Financial Costs	124 000	6 000	6 000	2 000
Financial Balance	−124 000	−6 000	−6 000	−1 000
Earnings Before Tax	−430 000	−141 000	52 000	96 000
Tax	0	0	12 000	21 000
Net Income	−430 000	−141 000	41 000	75 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	99 000	358 000	417 000	457 000
Total Current Assets	13 000	337 000	497 000	403 000
Total Assets	112 000	696 000	914 000	860 000
Total Retained Equity	−996 000	−566 000	−425 000	−466 000
Total Equity	134 000	588 000	729 000	688 000
Total Long-Term Debt	0	105 000	136 000	169 000
Total Current Debt	−22 000	2 000	49 000	3 000
Total Equity and Debt	112 000	696 000	914 000	860 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	−29 000	0	265 000	180 000
Other Income	0	0	2 000	10 000
Revenue	−29 000	0	267 000	190 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	46 000	140 000	21 000
Depreciation	35 000	29 000	29 000	5 000
Impairment	0	0	0	0
Expenditure	278 000	136 000	209 000	92 000
Operating Profit	−306 000	−135 000	59 000	98 000
Financial Income	0	0	0	1 000
Financial Costs	124 000	6 000	6 000	2 000
Financial Balance	−124 000	−6 000	−6 000	−1 000
Dividends	0	0	0	0
Net Income	−430 000	−141 000	41 000	75 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	41 000	53 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	99 000	167 000	0	0
Fixtures	0	0	195 000	224 000
Total Tangible Assets	99 000	167 000	195 000	224 000
Total Fiancial Fixed Assets	0	191 000	180 000	180 000
Total Fixed Assets	99 000	358 000	417 000	457 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	13 000	133 000	221 000	78 000
Total Current Assets	13 000	337 000	497 000	403 000
Total Assets	112 000	696 000	914 000	860 000
Total Equity	134 000	588 000	729 000	688 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	105 000	136 000	169 000
Creditors	0	0	0	0
Unpaid Taxes	0	2 000	49 000	3 000
Dividends	0	0	0	0
Other Current Debt	−22 000	0	0	0
Total Current Debt	−22 000	2 000	49 000	3 000
Total Equity and Debt	112 000	696 000	914 000	860 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−320,9 %	−23,98 %	5,62 %	10,9 %
Debt-to-Equity Ratio	0	0,18	0,19	0,25
Operating Profit Margin	1 055,17 %	-	22,1 %	51,58 %
Current Ratio	−0,59	168,5	10,14	134,33
Quick Ratio	−0,59	168,5	10,14	134,33
Equity Ratio	1,2	0,84	0,8	0,8
Gross Profit Margin	100 %	-	100 %	100 %