EASY AS

0184 OSLO

Finances

Return on Equity

−160,08 %

Current Ratio

0,39

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	175 621 000	99 900 000	84 108 000	156 716 000
Net Income	−14 438 000	−11 897 000	−20 950 000	22 859 000
Total Assets	64 612 000	86 351 000	112 093 000	88 585 000
Total Equity	9 019 000	10 976 000	10 393 000	14 847 000

Income (NOK)	2022	2021	2020	2019
Revenue	175 621 000	99 900 000	84 108 000	156 716 000
Expenditure	193 166 000	114 505 000	110 456 000	125 449 000
Operating Profit	−17 545 000	−14 605 000	−26 349 000	31 266 000
Financial Income	144 000	105 000	47 000	126 000
Financial Costs	1 099 000	747 000	549 000	2 064 000
Financial Balance	−955 000	−642 000	−502 000	−1 938 000
Earnings Before Tax	−18 500 000	−15 246 000	−26 851 000	29 328 000
Tax	−4 062 000	−3 349 000	−5 900 000	6 469 000
Net Income	−14 438 000	−11 897 000	−20 950 000	22 859 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	42 809 000	57 338 000	69 346 000	70 733 000
Total Current Assets	21 804 000	29 013 000	42 747 000	17 852 000
Total Assets	64 612 000	86 351 000	112 093 000	88 585 000
Total Retained Equity	0	0	0	1 019 000
Total Equity	9 019 000	10 976 000	10 393 000	14 847 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	55 594 000	75 374 000	101 699 000	73 738 000
Total Equity and Debt	64 612 000	86 351 000	112 093 000	88 585 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	179 079 000	73 970 000	59 972 000	150 986 000
Other Income	−3 457 000	25 930 000	24 136 000	5 730 000
Revenue	175 621 000	99 900 000	84 108 000	156 716 000
Cost of Goods Sold	21 408 000	11 103 000	8 737 000	19 948 000
Salary Costs	33 096 000	19 986 000	22 608 000	35 714 000
Depreciation	16 073 000	21 446 000	13 644 000	9 758 000
Impairment	0	0	0	0
Expenditure	193 166 000	114 505 000	110 456 000	125 449 000
Operating Profit	−17 545 000	−14 605 000	−26 349 000	31 266 000
Financial Income	144 000	105 000	47 000	126 000
Financial Costs	1 099 000	747 000	549 000	2 064 000
Financial Balance	−955 000	−642 000	−502 000	−1 938 000
Dividends	0	0	0	0
Net Income	−14 438 000	−11 897 000	−20 950 000	22 859 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 636 000	2 321 000	1 104 000	218 000
Real Eastate	0	0	0	31 293 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	39 089 000	54 932 000	68 158 000	39 138 000
Total Tangible Assets	39 089 000	54 932 000	68 158 000	70 431 000
Total Fiancial Fixed Assets	84 000	84 000	84 000	84 000
Total Fixed Assets	42 809 000	57 338 000	69 346 000	70 733 000
Stock	603 000	589 000	632 000	668 000
Total Investments	0	0	0	0
Cash, Bank	32 000	35 000	35 000	35 000
Total Current Assets	21 804 000	29 013 000	42 747 000	17 852 000
Total Assets	64 612 000	86 351 000	112 093 000	88 585 000
Total Equity	9 019 000	10 976 000	10 393 000	14 847 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 170 000	3 209 000	1 443 000	3 859 000
Unpaid Taxes	2 095 000	2 496 000	1 214 000	2 060 000
Dividends	0	0	0	0
Other Current Debt	47 546 000	68 270 000	99 042 000	67 521 000
Total Current Debt	55 594 000	75 374 000	101 699 000	73 738 000
Total Equity and Debt	64 612 000	86 351 000	112 093 000	88 585 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−160,08 %	−108,39 %	−201,58 %	153,96 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−9,99 %	−14,62 %	−31,33 %	19,95 %
Current Ratio	0,39	0,38	0,42	0,24
Quick Ratio	0,4	0,39	0,42	0,24
Equity Ratio	0,14	0,13	0,09	0,17
Gross Profit Margin	87,81 %	88,89 %	89,61 %	87,27 %