MORTEN EIDE ARKITEKTER AS

1177 OSLO

Finances

Share Ownership

Return on Equity

0,7 %

Current Ratio

1,4

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 010 000	1 293 000	1 413 000	1 492 000
Net Income	2 000	4 000	−127 000	132 000
Total Assets	485 000	503 000	507 000	929 000
Total Equity	286 000	284 000	280 000	408 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 010 000	1 293 000	1 413 000	1 492 000
Expenditure	1 004 000	1 282 000	1 576 000	1 325 000
Operating Profit	5 000	11 000	−163 000	167 000
Financial Income	0	0	1 000	3 000
Financial Costs	3 000	6 000	0	0
Financial Balance	−3 000	−6 000	1 000	3 000
Earnings Before Tax	2 000	6 000	−163 000	170 000
Tax	1 000	1 000	−36 000	37 000
Net Income	2 000	4 000	−127 000	132 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	207 000	210 000	189 000	117 000
Total Current Assets	278 000	293 000	318 000	811 000
Total Assets	485 000	503 000	507 000	929 000
Total Retained Equity	−464 000	−466 000	−470 000	−342 000
Total Equity	286 000	284 000	280 000	408 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	199 000	219 000	227 000	521 000
Total Equity and Debt	485 000	503 000	507 000	929 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	927 000	1 206 000	1 322 000	1 395 000
Other Income	83 000	87 000	91 000	97 000
Revenue	1 010 000	1 293 000	1 413 000	1 492 000
Cost of Goods Sold	6 000	110 000	234 000	134 000
Salary Costs	673 000	880 000	978 000	816 000
Depreciation	27 000	13 000	6 000	17 000
Impairment	0	0	0	0
Expenditure	1 004 000	1 282 000	1 576 000	1 325 000
Operating Profit	5 000	11 000	−163 000	167 000
Financial Income	0	0	1 000	3 000
Financial Costs	3 000	6 000	0	0
Financial Balance	−3 000	−6 000	1 000	3 000
Dividends	0	0	0	300 000
Net Income	2 000	4 000	−127 000	132 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	137 000	137 000	139 000	103 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	59 000	0	0	0
Fixtures	0	62 000	39 000	3 000
Total Tangible Assets	59 000	62 000	39 000	3 000
Total Fiancial Fixed Assets	11 000	11 000	11 000	11 000
Total Fixed Assets	207 000	210 000	189 000	117 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	156 000	162 000	154 000	632 000
Total Current Assets	278 000	293 000	318 000	811 000
Total Assets	485 000	503 000	507 000	929 000
Total Equity	286 000	284 000	280 000	408 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	8 000	46 000	27 000	9 000
Unpaid Taxes	68 000	88 000	113 000	112 000
Dividends	0	0	0	300 000
Other Current Debt	123 000	85 000	88 000	100 000
Total Current Debt	199 000	219 000	227 000	521 000
Total Equity and Debt	485 000	503 000	507 000	929 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,7 %	1,41 %	−45,36 %	32,35 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,5 %	0,85 %	−11,54 %	11,19 %
Current Ratio	1,4	1,34	1,4	1,56
Quick Ratio	1,4	1,34	1,4	1,56
Equity Ratio	0,59	0,56	0,55	0,44
Gross Profit Margin	99,41 %	91,49 %	83,44 %	91,02 %