EIDSVOLL NÆRINGSUTVIKLING AS

2070 RÅHOLT

Finances

Share Ownership

Return on Equity

97,06 %

Current Ratio

0,04

Debt-to-Equity Ratio

−40,9

Key figures (NOK)	2022	2021	2020	2019
Revenue	112 000	55 000	25 000	405 000
Net Income	−628 000	−213 000	−80 000	255 000
Total Assets	29 261 000	6 233 000	4 033 000	3 836 000
Total Equity	−647 000	−19 000	194 000	274 000

Income (NOK)	2022	2021	2020	2019
Revenue	112 000	55 000	25 000	405 000
Expenditure	621 000	321 000	127 000	78 000
Operating Profit	−509 000	−265 000	−102 000	327 000
Financial Income	4 000	1 000	0	0
Financial Costs	295 000	8 000	0	0
Financial Balance	−291 000	−7 000	0	0
Earnings Before Tax	−800 000	−272 000	−102 000	327 000
Tax	−172 000	−60 000	−22 000	72 000
Net Income	−628 000	−213 000	−80 000	255 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	29 114 000	6 182 000	3 943 000	3 420 000
Total Current Assets	147 000	51 000	90 000	416 000
Total Assets	29 261 000	6 233 000	4 033 000	3 836 000
Total Retained Equity	−747 000	−119 000	94 000	174 000
Total Equity	−647 000	−19 000	194 000	274 000
Total Long-Term Debt	26 463 000	5 841 000	3 795 000	3 239 000
Total Current Debt	3 444 000	410 000	45 000	324 000
Total Equity and Debt	29 261 000	6 233 000	4 033 000	3 836 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	112 000	35 000	25 000	0
Other Income	0	20 000	0	405 000
Revenue	112 000	55 000	25 000	405 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	44 000	44 000	43 000	40 000
Impairment	0	0	0	0
Expenditure	621 000	321 000	127 000	78 000
Operating Profit	−509 000	−265 000	−102 000	327 000
Financial Income	4 000	1 000	0	0
Financial Costs	295 000	8 000	0	0
Financial Balance	−291 000	−7 000	0	0
Dividends	0	0	0	0
Net Income	−628 000	−213 000	−80 000	255 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	243 000	71 000	11 000	0
Real Eastate	28 871 000	6 111 000	3 932 000	3 420 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	28 871 000	6 111 000	3 932 000	3 420 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	29 114 000	6 182 000	3 943 000	3 420 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	73 000	18 000	11 000	12 000
Total Current Assets	147 000	51 000	90 000	416 000
Total Assets	29 261 000	6 233 000	4 033 000	3 836 000
Total Equity	−647 000	−19 000	194 000	274 000
Short-Term Group Debt	0	0	0	265 000
Total Long-Term Debt	26 463 000	5 841 000	3 795 000	3 239 000
Creditors	3 444 000	410 000	45 000	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	3 444 000	410 000	45 000	324 000
Total Equity and Debt	29 261 000	6 233 000	4 033 000	3 836 000

Financial indicators	2022	2021	2020	2019
Return on Equity	97,06 %	1 121,05 %	−41,24 %	93,07 %
Debt-to-Equity Ratio	−40,9	−307,42	19,56	11,82
Operating Profit Margin	−454,46 %	−481,82 %	−408 %	80,74 %
Current Ratio	0,04	0,12	2	1,28
Quick Ratio	0,04	0,12	2	1,28
Equity Ratio	−0,02	−0	0,05	0,07
Gross Profit Margin	100 %	100 %	100 %	100 %