EIDSMO KONSULENT AS

7228 KVÅL

Finances

Return on Equity

6,53 %

Current Ratio

35,79

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	600 000	540 000	480 000	560 000
Net Income	488 000	1 821 000	463 000	596 000
Total Assets	7 686 000	8 292 000	7 115 000	7 004 000
Total Equity	7 476 000	8 088 000	6 937 000	7 004 000

Income (NOK)	2022	2021	2020	2019
Revenue	600 000	540 000	480 000	560 000
Expenditure	29 000	12 000	12 000	9 000
Operating Profit	571 000	528 000	468 000	551 000
Financial Income	56 000	1 424 000	37 000	45 000
Financial Costs	0	0	0	0
Financial Balance	56 000	1 424 000	37 000	45 000
Earnings Before Tax	626 000	1 952 000	504 000	596 000
Tax	138 000	131 000	41 000	0
Net Income	488 000	1 821 000	463 000	596 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	170 000	152 000	70 000	70 000
Total Current Assets	7 516 000	8 140 000	7 046 000	6 934 000
Total Assets	7 686 000	8 292 000	7 115 000	7 004 000
Total Retained Equity	7 376 000	7 988 000	6 837 000	6 904 000
Total Equity	7 476 000	8 088 000	6 937 000	7 004 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	210 000	204 000	179 000	0
Total Equity and Debt	7 686 000	8 292 000	7 115 000	7 004 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	600 000	1 020 000	560 000	0
Other Income	0	−480 000	−80 000	560 000
Revenue	600 000	540 000	480 000	560 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	29 000	12 000	12 000	9 000
Operating Profit	571 000	528 000	468 000	551 000
Financial Income	56 000	1 424 000	37 000	45 000
Financial Costs	0	0	0	0
Financial Balance	56 000	1 424 000	37 000	45 000
Dividends	1 100 000	670 000	530 000	130 000
Net Income	488 000	1 821 000	463 000	596 000

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	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	170 000	152 000	70 000	70 000
Total Fixed Assets	170 000	152 000	70 000	70 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 984 000	356 000	62 000	16 000
Total Current Assets	7 516 000	8 140 000	7 046 000	6 934 000
Total Assets	7 686 000	8 292 000	7 115 000	7 004 000
Total Equity	7 476 000	8 088 000	6 937 000	7 004 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	72 000	74 000	137 000	0
Dividends	1 100 000	670 000	530 000	130 000
Other Current Debt	0	0	0	0
Total Current Debt	210 000	204 000	179 000	0
Total Equity and Debt	7 686 000	8 292 000	7 115 000	7 004 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,53 %	22,51 %	6,67 %	8,51 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	95,17 %	97,78 %	97,5 %	98,39 %
Current Ratio	35,79	39,9	39,36	-
Quick Ratio	35,79	39,9	39,36	-
Equity Ratio	0,97	0,98	0,97	1
Gross Profit Margin	100 %	100 %	100 %	100 %