EIE ØKONOMI AS

0279 OSLO

Finances

Share Ownership

Return on Equity

15,33 %

Current Ratio

4,33

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	39 819 000	40 746 000	33 157 000	32 199 000
Net Income	5 552 000	7 614 000	4 781 000	5 650 000
Total Assets	46 978 000	41 171 000	30 698 000	26 583 000
Total Equity	36 222 000	30 670 000	23 056 000	18 275 000

Income (NOK)	2022	2021	2020	2019
Revenue	39 819 000	40 746 000	33 157 000	32 199 000
Expenditure	33 170 000	31 055 000	27 096 000	25 094 000
Operating Profit	6 649 000	9 691 000	6 061 000	7 105 000
Financial Income	481 000	78 000	86 000	146 000
Financial Costs	12 000	7 000	16 000	3 000
Financial Balance	469 000	71 000	70 000	143 000
Earnings Before Tax	7 118 000	9 761 000	6 130 000	7 248 000
Tax	1 566 000	2 147 000	1 349 000	1 597 000
Net Income	5 552 000	7 614 000	4 781 000	5 650 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	355 000	349 000	848 000	1 374 000
Total Current Assets	46 623 000	40 822 000	29 850 000	25 209 000
Total Assets	46 978 000	41 171 000	30 698 000	26 583 000
Total Retained Equity	35 933 000	30 381 000	22 767 000	17 987 000
Total Equity	36 222 000	30 670 000	23 056 000	18 275 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	10 756 000	10 502 000	7 642 000	8 308 000
Total Equity and Debt	46 978 000	41 171 000	30 698 000	26 583 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	39 459 000	40 332 000	32 569 000	31 346 000
Other Income	361 000	414 000	587 000	853 000
Revenue	39 819 000	40 746 000	33 157 000	32 199 000
Cost of Goods Sold	2 000	1 000	170 000	372 000
Salary Costs	17 800 000	15 955 000	13 167 000	13 264 000
Depreciation	205 000	554 000	698 000	567 000
Impairment	0	0	0	0
Expenditure	33 170 000	31 055 000	27 096 000	25 094 000
Operating Profit	6 649 000	9 691 000	6 061 000	7 105 000
Financial Income	481 000	78 000	86 000	146 000
Financial Costs	12 000	7 000	16 000	3 000
Financial Balance	469 000	71 000	70 000	143 000
Dividends	0	0	0	0
Net Income	5 552 000	7 614 000	4 781 000	5 650 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	308 000	771 000
Total Intangible Assets	198 000	285 000	744 000	1 247 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	157 000	64 000	103 000	127 000
Total Tangible Assets	157 000	64 000	103 000	127 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	355 000	349 000	848 000	1 374 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	681 000	1 507 000	24 124 000	19 005 000
Total Current Assets	46 623 000	40 822 000	29 850 000	25 209 000
Total Assets	46 978 000	41 171 000	30 698 000	26 583 000
Total Equity	36 222 000	30 670 000	23 056 000	18 275 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	897 000	904 000	1 387 000	1 802 000
Unpaid Taxes	1 853 000	1 985 000	1 942 000	2 108 000
Dividends	0	0	0	0
Other Current Debt	6 389 000	5 438 000	2 887 000	2 770 000
Total Current Debt	10 756 000	10 502 000	7 642 000	8 308 000
Total Equity and Debt	46 978 000	41 171 000	30 698 000	26 583 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,33 %	24,83 %	20,74 %	30,92 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	16,7 %	23,78 %	18,28 %	22,07 %
Current Ratio	4,33	3,89	3,91	3,03
Quick Ratio	4,33	3,89	3,91	3,03
Equity Ratio	0,77	0,74	0,75	0,69
Gross Profit Margin	99,99 %	100 %	99,49 %	98,84 %