ØIVINDS MARKED AS

3072 SANDE I VESTFOLD

Finances

Share Ownership

Return on Equity

−23,79 %

Current Ratio

13,53

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 148 000	1 173 000	5 027 000	8 261 000
Net Income	−236 000	−342 000	696 000	538 000
Total Assets	1 071 000	1 324 000	2 618 000	2 884 000
Total Equity	992 000	1 229 000	1 871 000	1 675 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 148 000	1 173 000	5 027 000	8 261 000
Expenditure	1 388 000	1 516 000	4 434 000	7 322 000
Operating Profit	−241 000	−344 000	593 000	939 000
Financial Income	5 000	3 000	7 000	8 000
Financial Costs	1 000	1 000	3 000	1 000
Financial Balance	4 000	2 000	4 000	7 000
Earnings Before Tax	−236 000	−342 000	597 000	946 000
Tax	0	0	−99 000	407 000
Net Income	−236 000	−342 000	696 000	538 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 000	2 000	2 000	12 000
Total Current Assets	1 069 000	1 322 000	2 616 000	2 872 000
Total Assets	1 071 000	1 324 000	2 618 000	2 884 000
Total Retained Equity	892 000	1 129 000	1 771 000	1 575 000
Total Equity	992 000	1 229 000	1 871 000	1 675 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	79 000	96 000	747 000	1 209 000
Total Equity and Debt	1 071 000	1 324 000	2 618 000	2 884 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 148 000	1 173 000	4 747 000	8 261 000
Other Income	0	0	280 000	0
Revenue	1 148 000	1 173 000	5 027 000	8 261 000
Cost of Goods Sold	796 000	897 000	2 441 000	4 024 000
Salary Costs	361 000	278 000	1 471 000	2 287 000
Depreciation	0	0	0	10 000
Impairment	0	0	0	0
Expenditure	1 388 000	1 516 000	4 434 000	7 322 000
Operating Profit	−241 000	−344 000	593 000	939 000
Financial Income	5 000	3 000	7 000	8 000
Financial Costs	1 000	1 000	3 000	1 000
Financial Balance	4 000	2 000	4 000	7 000
Dividends	0	300 000	500 000	1 500 000
Net Income	−236 000	−342 000	696 000	538 000

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	2 000	2 000	2 000	12 000
Total Fixed Assets	2 000	2 000	2 000	12 000
Stock	97 000	91 000	96 000	1 172 000
Total Investments	0	0	0	0
Cash, Bank	931 000	1 068 000	2 267 000	1 644 000
Total Current Assets	1 069 000	1 322 000	2 616 000	2 872 000
Total Assets	1 071 000	1 324 000	2 618 000	2 884 000
Total Equity	992 000	1 229 000	1 871 000	1 675 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	23 000	44 000	57 000	209 000
Unpaid Taxes	25 000	28 000	54 000	361 000
Dividends	0	300 000	500 000	1 500 000
Other Current Debt	31 000	24 000	136 000	260 000
Total Current Debt	79 000	96 000	747 000	1 209 000
Total Equity and Debt	1 071 000	1 324 000	2 618 000	2 884 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−23,79 %	−27,83 %	37,2 %	32,12 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−20,99 %	−29,33 %	11,8 %	11,37 %
Current Ratio	13,53	13,77	3,5	2,38
Quick Ratio	−59,39	264,4	4,02	77,62
Equity Ratio	0,93	0,93	0,71	0,58
Gross Profit Margin	30,66 %	23,53 %	51,44 %	51,29 %