EIDSIVA VEKST AS

2317 HAMAR

Finances

Return on Equity

26,8 %

Current Ratio

44,77

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	71 815 000	792 000	131 476 000	63 858 000
Net Income	73 881 000	1 792 000	132 890 000	59 160 000
Total Assets	282 123 000	866 061 000	865 388 000	736 226 000
Total Equity	275 726 000	863 135 000	860 728 000	728 578 000

Income (NOK)	2022	2021	2020	2019
Revenue	71 815 000	792 000	131 476 000	63 858 000
Expenditure	7 014 000	488 000	1 229 000	7 866 000
Operating Profit	64 800 000	304 000	130 247 000	55 993 000
Financial Income	10 110 000	1 860 000	3 174 000	4 017 000
Financial Costs	3 000	2 000	59 000	62 000
Financial Balance	10 107 000	1 858 000	3 115 000	3 955 000
Earnings Before Tax	74 908 000	2 162 000	133 362 000	59 947 000
Tax	1 027 000	369 000	473 000	787 000
Net Income	73 881 000	1 792 000	132 890 000	59 160 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 901 000	6 601 000	6 908 000	388 845 000
Total Current Assets	270 223 000	859 460 000	858 481 000	347 381 000
Total Assets	282 123 000	866 061 000	865 388 000	736 226 000
Total Retained Equity	74 726 000	354 223 000	351 816 000	219 666 000
Total Equity	275 726 000	863 135 000	860 728 000	728 578 000
Total Long-Term Debt	361 000	2 404 000	3 859 000	3 255 000
Total Current Debt	6 036 000	522 000	802 000	4 393 000
Total Equity and Debt	282 123 000	866 061 000	865 388 000	736 226 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	71 815 000	792 000	131 476 000	63 858 000
Revenue	71 815 000	792 000	131 476 000	63 858 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	77 000	123 000	915 000
Depreciation	124 000	0	4 000	97 000
Impairment	0	0	0	0
Expenditure	7 014 000	488 000	1 229 000	7 866 000
Operating Profit	64 800 000	304 000	130 247 000	55 993 000
Financial Income	10 110 000	1 860 000	3 174 000	4 017 000
Financial Costs	3 000	2 000	59 000	62 000
Financial Balance	10 107 000	1 858 000	3 115 000	3 955 000
Dividends	0	0	0	0
Net Income	73 881 000	1 792 000	132 890 000	59 160 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	441 000	748 000	1 012 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	7 101 000	0	0	0
Fixtures	0	0	0	170 000
Total Tangible Assets	7 101 000	0	0	170 000
Total Fiancial Fixed Assets	4 800 000	6 160 000	6 160 000	387 663 000
Total Fixed Assets	11 901 000	6 601 000	6 908 000	388 845 000
Stock	0	0	0	0
Total Investments	48 539 000	0	0	10 517 000
Cash, Bank	0	0	0	0
Total Current Assets	270 223 000	859 460 000	858 481 000	347 381 000
Total Assets	282 123 000	866 061 000	865 388 000	736 226 000
Total Equity	275 726 000	863 135 000	860 728 000	728 578 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	361 000	2 404 000	3 859 000	3 255 000
Creditors	216 000	13 000	20 000	4 100 000
Unpaid Taxes	0	176 000	208 000	55 000
Dividends	0	0	0	0
Other Current Debt	5 595 000	98 000	574 000	238 000
Total Current Debt	6 036 000	522 000	802 000	4 393 000
Total Equity and Debt	282 123 000	866 061 000	865 388 000	736 226 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,8 %	0,21 %	15,44 %	8,12 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	90,23 %	38,38 %	99,07 %	87,68 %
Current Ratio	44,77	1 646,48	1 070,43	79,08
Quick Ratio	44,77	1 646,48	1 070,43	79,08
Equity Ratio	0,98	1	0,99	0,99
Gross Profit Margin	100 %	100 %	100 %	100 %