ETNEMNI AS

3414 LIERSTRANDA

Finances

Return on Equity

30,84 %

Current Ratio

135,5

Debt-to-Equity Ratio

0,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	182 000	270 000	109 000	231 000
Net Income	898 000	169 000	16 000	826 000
Total Assets	3 667 000	3 362 000	2 535 000	2 486 000
Total Equity	2 912 000	2 014 000	1 845 000	1 829 000

Income (NOK)	2022	2021	2020	2019
Revenue	182 000	270 000	109 000	231 000
Expenditure	90 000	109 000	88 000	59 000
Operating Profit	92 000	161 000	21 000	171 000
Financial Income	820 000	13 000	1 000	671 000
Financial Costs	15 000	5 000	6 000	15 000
Financial Balance	805 000	8 000	−5 000	656 000
Earnings Before Tax	898 000	169 000	16 000	826 000
Tax	0	0	0	0
Net Income	898 000	169 000	16 000	826 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	686 000	284 000	284 000	225 000
Total Current Assets	2 981 000	3 077 000	2 251 000	2 261 000
Total Assets	3 667 000	3 362 000	2 535 000	2 486 000
Total Retained Equity	2 860 000	1 962 000	1 793 000	1 776 000
Total Equity	2 912 000	2 014 000	1 845 000	1 829 000
Total Long-Term Debt	733 000	1 330 000	675 000	649 000
Total Current Debt	22 000	18 000	15 000	8 000
Total Equity and Debt	3 667 000	3 362 000	2 535 000	2 486 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	182 000	270 000	109 000	231 000
Revenue	182 000	270 000	109 000	231 000
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	90 000	109 000	88 000	59 000
Operating Profit	92 000	161 000	21 000	171 000
Financial Income	820 000	13 000	1 000	671 000
Financial Costs	15 000	5 000	6 000	15 000
Financial Balance	805 000	8 000	−5 000	656 000
Dividends	0	0	0	0
Net Income	898 000	169 000	16 000	826 000

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	686 000	284 000	284 000	225 000
Total Fixed Assets	686 000	284 000	284 000	225 000
Stock	0	0	0	0
Total Investments	2 969 000	2 799 000	2 001 000	1 709 000
Cash, Bank	12 000	46 000	150 000	472 000
Total Current Assets	2 981 000	3 077 000	2 251 000	2 261 000
Total Assets	3 667 000	3 362 000	2 535 000	2 486 000
Total Equity	2 912 000	2 014 000	1 845 000	1 829 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	733 000	1 330 000	675 000	649 000
Creditors	8 000	5 000	6 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	13 000	13 000	9 000	8 000
Total Current Debt	22 000	18 000	15 000	8 000
Total Equity and Debt	3 667 000	3 362 000	2 535 000	2 486 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,84 %	8,39 %	0,87 %	45,16 %
Debt-to-Equity Ratio	0,25	0,66	0,37	0,35
Operating Profit Margin	50,55 %	59,63 %	19,27 %	74,03 %
Current Ratio	135,5	170,94	150,07	282,63
Quick Ratio	135,5	170,94	150,07	282,63
Equity Ratio	0,79	0,6	0,73	0,74
Gross Profit Margin	100 %	100 %	100 %	100 %