EIMI AS

3520 JEVNAKER

Finances

Share Ownership

Return on Equity

−48,78 %

Current Ratio

1,56

Debt-to-Equity Ratio

0,19

Key figures (NOK)	2022	2021	2020	2019
Revenue	36 525 000	40 355 000	40 682 000	44 442 000
Net Income	−2 235 000	553 000	803 000	236 000
Total Assets	7 179 000	13 266 000	13 382 000	14 404 000
Total Equity	4 582 000	6 816 000	6 264 000	6 061 000

Income (NOK)	2022	2021	2020	2019
Revenue	36 525 000	40 355 000	40 682 000	44 442 000
Expenditure	38 052 000	39 883 000	39 649 000	43 975 000
Operating Profit	−1 965 000	820 000	1 158 000	397 000
Financial Income	3 000	1 000	2 000	3 000
Financial Costs	111 000	112 000	127 000	97 000
Financial Balance	−108 000	−111 000	−125 000	−94 000
Earnings Before Tax	−2 073 000	710 000	1 032 000	303 000
Tax	161 000	157 000	229 000	67 000
Net Income	−2 235 000	553 000	803 000	236 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 470 000	8 530 000	8 825 000	9 349 000
Total Current Assets	2 708 000	4 736 000	4 558 000	5 055 000
Total Assets	7 179 000	13 266 000	13 382 000	14 404 000
Total Retained Equity	4 482 000	6 716 000	6 164 000	5 961 000
Total Equity	4 582 000	6 816 000	6 264 000	6 061 000
Total Long-Term Debt	857 000	4 174 000	4 306 000	4 966 000
Total Current Debt	1 740 000	2 275 000	2 813 000	3 377 000
Total Equity and Debt	7 179 000	13 266 000	13 382 000	14 404 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	35 223 000	39 859 000	39 900 000	43 652 000
Other Income	1 302 000	497 000	782 000	790 000
Revenue	36 525 000	40 355 000	40 682 000	44 442 000
Cost of Goods Sold	29 257 000	31 388 000	31 228 000	35 401 000
Salary Costs	4 823 000	5 361 000	5 309 000	5 247 000
Depreciation	836 000	825 000	792 000	711 000
Impairment	0	0	0	0
Expenditure	38 052 000	39 883 000	39 649 000	43 975 000
Operating Profit	−1 965 000	820 000	1 158 000	397 000
Financial Income	3 000	1 000	2 000	3 000
Financial Costs	111 000	112 000	127 000	97 000
Financial Balance	−108 000	−111 000	−125 000	−94 000
Dividends	0	0	600 000	0
Net Income	−2 235 000	553 000	803 000	236 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	161 000	120 000	80 000
Real Eastate	2 395 000	5 875 000	6 147 000	6 438 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 025 000	2 420 000	2 483 000	2 756 000
Total Tangible Assets	4 420 000	8 295 000	8 630 000	9 195 000
Total Fiancial Fixed Assets	50 000	74 000	75 000	75 000
Total Fixed Assets	4 470 000	8 530 000	8 825 000	9 349 000
Stock	952 000	1 390 000	1 153 000	1 358 000
Total Investments	0	0	0	0
Cash, Bank	1 366 000	2 891 000	2 989 000	2 890 000
Total Current Assets	2 708 000	4 736 000	4 558 000	5 055 000
Total Assets	7 179 000	13 266 000	13 382 000	14 404 000
Total Equity	4 582 000	6 816 000	6 264 000	6 061 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	857 000	4 174 000	4 306 000	4 966 000
Creditors	266 000	382 000	424 000	2 137 000
Unpaid Taxes	331 000	439 000	438 000	104 000
Dividends	0	0	600 000	0
Other Current Debt	1 143 000	1 256 000	1 082 000	1 061 000
Total Current Debt	1 740 000	2 275 000	2 813 000	3 377 000
Total Equity and Debt	7 179 000	13 266 000	13 382 000	14 404 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−48,78 %	8,11 %	12,82 %	3,89 %
Debt-to-Equity Ratio	0,19	0,61	0,69	0,82
Operating Profit Margin	−5,38 %	2,03 %	2,85 %	0,89 %
Current Ratio	1,56	2,08	1,62	1,5
Quick Ratio	3,44	5,35	2,75	2,5
Equity Ratio	0,64	0,51	0,47	0,42
Gross Profit Margin	19,9 %	22,22 %	23,24 %	20,34 %