EINAR NORGAARD AS

0788 OSLO

Finances

Return on Equity

32,16 %

Current Ratio

0,18

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	947 000	957 000	1 296 000	1 366 000
Net Income	860 000	440 000	439 000	356 000
Total Assets	2 997 000	2 755 000	2 167 000	1 944 000
Total Equity	2 674 000	1 864 000	1 510 000	1 120 000

Income (NOK)	2022	2021	2020	2019
Revenue	947 000	957 000	1 296 000	1 366 000
Expenditure	115 000	740 000	949 000	961 000
Operating Profit	832 000	217 000	348 000	405 000
Financial Income	238 000	302 000	178 000	46 000
Financial Costs	35 000	46 000	4 000	6 000
Financial Balance	203 000	256 000	174 000	40 000
Earnings Before Tax	1 035 000	473 000	523 000	445 000
Tax	176 000	33 000	84 000	89 000
Net Income	860 000	440 000	439 000	356 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 940 000	2 554 000	1 987 000	1 755 000
Total Current Assets	57 000	201 000	180 000	189 000
Total Assets	2 997 000	2 755 000	2 167 000	1 944 000
Total Retained Equity	2 574 000	1 764 000	1 410 000	1 020 000
Total Equity	2 674 000	1 864 000	1 510 000	1 120 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	323 000	890 000	658 000	824 000
Total Equity and Debt	2 997 000	2 755 000	2 167 000	1 944 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	947 000	957 000	1 297 000	1 366 000
Other Income	0	0	0	0
Revenue	947 000	957 000	1 296 000	1 366 000
Cost of Goods Sold	0	0	0	0
Salary Costs	37 000	650 000	838 000	857 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	115 000	740 000	949 000	961 000
Operating Profit	832 000	217 000	348 000	405 000
Financial Income	238 000	302 000	178 000	46 000
Financial Costs	35 000	46 000	4 000	6 000
Financial Balance	203 000	256 000	174 000	40 000
Dividends	50 000	50 000	0	0
Net Income	860 000	440 000	439 000	356 000

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	2 940 000	2 554 000	1 987 000	1 755 000
Total Fixed Assets	2 940 000	2 554 000	1 987 000	1 755 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	49 000	64 000	49 000	54 000
Total Current Assets	57 000	201 000	180 000	189 000
Total Assets	2 997 000	2 755 000	2 167 000	1 944 000
Total Equity	2 674 000	1 864 000	1 510 000	1 120 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	32 000	9 000	53 000
Unpaid Taxes	13 000	100 000	116 000	149 000
Dividends	50 000	50 000	0	0
Other Current Debt	83 000	81 000	82 000	119 000
Total Current Debt	323 000	890 000	658 000	824 000
Total Equity and Debt	2 997 000	2 755 000	2 167 000	1 944 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32,16 %	23,61 %	29,07 %	31,79 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	87,86 %	22,68 %	26,85 %	29,65 %
Current Ratio	0,18	0,23	0,27	0,23
Quick Ratio	0,18	0,23	0,27	0,23
Equity Ratio	0,89	0,68	0,7	0,58
Gross Profit Margin	100 %	100 %	100 %	100 %