EVIDENS AS

4056 TANANGER

Finances

Share Ownership

Return on Equity

40,31 %

Current Ratio

1,24

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	58 329 000	24 496 000	8 678 000	12 675 000
Net Income	907 000	561 000	98 000	135 000
Total Assets	11 232 000	8 434 000	2 513 000	2 561 000
Total Equity	2 250 000	1 343 000	782 000	684 000

Income (NOK)	2022	2021	2020	2019
Revenue	58 329 000	24 496 000	8 678 000	12 675 000
Expenditure	56 406 000	23 563 000	8 492 000	12 355 000
Operating Profit	1 923 000	933 000	186 000	321 000
Financial Income	236 000	6 000	4 000	36 000
Financial Costs	996 000	220 000	65 000	184 000
Financial Balance	−760 000	−214 000	−61 000	−148 000
Earnings Before Tax	1 163 000	719 000	125 000	173 000
Tax	256 000	158 000	28 000	38 000
Net Income	907 000	561 000	98 000	135 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	82 000	211 000	337 000	583 000
Total Current Assets	11 149 000	8 223 000	2 176 000	1 978 000
Total Assets	11 232 000	8 434 000	2 513 000	2 561 000
Total Retained Equity	2 150 000	1 243 000	682 000	584 000
Total Equity	2 250 000	1 343 000	782 000	684 000
Total Long-Term Debt	0	0	0	129 000
Total Current Debt	8 982 000	7 091 000	1 731 000	1 748 000
Total Equity and Debt	11 232 000	8 434 000	2 513 000	2 561 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	58 329 000	24 472 000	8 678 000	12 675 000
Other Income	0	24 000	0	0
Revenue	58 329 000	24 496 000	8 678 000	12 675 000
Cost of Goods Sold	4 596 000	4 516 000	649 000	704 000
Salary Costs	42 479 000	15 344 000	6 542 000	10 185 000
Depreciation	32 000	25 000	39 000	61 000
Impairment	0	0	0	0
Expenditure	56 406 000	23 563 000	8 492 000	12 355 000
Operating Profit	1 923 000	933 000	186 000	321 000
Financial Income	236 000	6 000	4 000	36 000
Financial Costs	996 000	220 000	65 000	184 000
Financial Balance	−760 000	−214 000	−61 000	−148 000
Dividends	0	0	0	0
Net Income	907 000	561 000	98 000	135 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	4 000	101 000	259 000	287 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	78 000	110 000	78 000	296 000
Total Tangible Assets	78 000	110 000	78 000	296 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	82 000	211 000	337 000	583 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 744 000	1 129 000	923 000	1 027 000
Total Current Assets	11 149 000	8 223 000	2 176 000	1 978 000
Total Assets	11 232 000	8 434 000	2 513 000	2 561 000
Total Equity	2 250 000	1 343 000	782 000	684 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	129 000
Creditors	523 000	2 320 000	783 000	258 000
Unpaid Taxes	5 096 000	3 736 000	502 000	1 325 000
Dividends	0	0	0	0
Other Current Debt	3 203 000	1 036 000	446 000	164 000
Total Current Debt	8 982 000	7 091 000	1 731 000	1 748 000
Total Equity and Debt	11 232 000	8 434 000	2 513 000	2 561 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,31 %	41,77 %	12,53 %	19,74 %
Debt-to-Equity Ratio	0	0	0	0,19
Operating Profit Margin	3,3 %	3,81 %	2,14 %	2,53 %
Current Ratio	1,24	1,16	1,26	1,13
Quick Ratio	1,24	1,16	1,26	1,13
Equity Ratio	0,2	0,16	0,31	0,27
Gross Profit Margin	92,12 %	81,56 %	92,52 %	94,45 %