ECIT MERKUR AS

4313 SANDNES

Finances

Share Ownership

Return on Equity

137,67 %

Current Ratio

1,75

Debt-to-Equity Ratio

0,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	600 000	3 933 000	3 918 000	3 634 000
Net Income	413 000	502 000	626 000	398 000
Total Assets	851 000	1 476 000	1 654 000	1 547 000
Total Equity	300 000	300 000	300 000	300 000

Income (NOK)	2022	2021	2020	2019
Revenue	600 000	3 933 000	3 918 000	3 634 000
Expenditure	76 000	3 292 000	3 121 000	3 135 000
Operating Profit	524 000	641 000	797 000	499 000
Financial Income	6 000	2 000	7 000	11 000
Financial Costs	0	0	1 000	0
Financial Balance	6 000	2 000	6 000	11 000
Earnings Before Tax	530 000	643 000	803 000	510 000
Tax	117 000	141 000	177 000	113 000
Net Income	413 000	502 000	626 000	398 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	40 000	64 000	540 000
Total Current Assets	851 000	1 436 000	1 590 000	1 007 000
Total Assets	851 000	1 476 000	1 654 000	1 547 000
Total Retained Equity	200 000	200 000	200 000	200 000
Total Equity	300 000	300 000	300 000	300 000
Total Long-Term Debt	66 000	14 000	17 000	27 000
Total Current Debt	485 000	1 162 000	1 337 000	1 220 000
Total Equity and Debt	851 000	1 476 000	1 654 000	1 547 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	3 933 000	3 873 000	3 634 000
Other Income	600 000	0	45 000	0
Revenue	600 000	3 933 000	3 918 000	3 634 000
Cost of Goods Sold	17 000	430 000	218 000	68 000
Salary Costs	0	2 111 000	1 749 000	1 805 000
Depreciation	0	24 000	95 000	160 000
Impairment	0	0	0	0
Expenditure	76 000	3 292 000	3 121 000	3 135 000
Operating Profit	524 000	641 000	797 000	499 000
Financial Income	6 000	2 000	7 000	11 000
Financial Costs	0	0	1 000	0
Financial Balance	6 000	2 000	6 000	11 000
Dividends	413 000	502 000	626 000	398 000
Net Income	413 000	502 000	626 000	398 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	40 000	64 000	540 000
Total Tangible Assets	0	40 000	64 000	540 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	40 000	64 000	540 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	849 000	93 000	89 000	557 000
Total Current Assets	851 000	1 436 000	1 590 000	1 007 000
Total Assets	851 000	1 476 000	1 654 000	1 547 000
Total Equity	300 000	300 000	300 000	300 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	66 000	14 000	17 000	27 000
Creditors	7 000	9 000	33 000	83 000
Unpaid Taxes	0	259 000	232 000	235 000
Dividends	413 000	502 000	626 000	398 000
Other Current Debt	0	247 000	258 000	381 000
Total Current Debt	485 000	1 162 000	1 337 000	1 220 000
Total Equity and Debt	851 000	1 476 000	1 654 000	1 547 000

Financial indicators	2022	2021	2020	2019
Return on Equity	137,67 %	167,33 %	208,67 %	132,67 %
Debt-to-Equity Ratio	0,22	0,05	0,06	0,09
Operating Profit Margin	87,33 %	16,3 %	20,34 %	13,73 %
Current Ratio	1,75	1,24	1,19	0,83
Quick Ratio	1,75	1,24	1,19	0,83
Equity Ratio	0,35	0,2	0,18	0,19
Gross Profit Margin	97,17 %	89,07 %	94,44 %	98,13 %