EASYMEETING AS

9019 TROMSØ

Finances

Share Ownership

Return on Equity

−107,64 %

Current Ratio

1,18

Debt-to-Equity Ratio

1,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 838 000	6 217 000	6 862 000	5 398 000
Net Income	−7 019 000	−6 292 000	−7 659 000	−5 644 000
Total Assets	18 145 000	16 972 000	13 562 000	10 821 000
Total Equity	6 521 000	6 232 000	8 321 000	6 980 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 838 000	6 217 000	6 862 000	5 398 000
Expenditure	15 203 000	12 288 000	14 494 000	10 985 000
Operating Profit	−6 365 000	−6 072 000	−7 632 000	−5 587 000
Financial Income	19 000	54 000	99 000	25 000
Financial Costs	674 000	275 000	126 000	81 000
Financial Balance	−655 000	−221 000	−27 000	−56 000
Earnings Before Tax	−7 019 000	−6 292 000	−7 659 000	−5 644 000
Tax	0	0	0	0
Net Income	−7 019 000	−6 292 000	−7 659 000	−5 644 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 164 000	13 198 000	8 313 000	7 448 000
Total Current Assets	4 980 000	3 774 000	5 249 000	3 373 000
Total Assets	18 145 000	16 972 000	13 562 000	10 821 000
Total Retained Equity	−9 965 000	−3 161 000	−387 000	0
Total Equity	6 521 000	6 232 000	8 321 000	6 980 000
Total Long-Term Debt	7 393 000	6 704 000	0	0
Total Current Debt	4 231 000	4 037 000	5 241 000	3 840 000
Total Equity and Debt	18 145 000	16 972 000	13 562 000	10 821 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 480 000	5 936 000	6 242 000	4 991 000
Other Income	357 000	281 000	620 000	407 000
Revenue	8 838 000	6 217 000	6 862 000	5 398 000
Cost of Goods Sold	4 457 000	2 043 000	1 431 000	1 737 000
Salary Costs	1 993 000	3 231 000	3 534 000	1 835 000
Depreciation	5 244 000	2 754 000	4 584 000	4 648 000
Impairment	0	0	0	0
Expenditure	15 203 000	12 288 000	14 494 000	10 985 000
Operating Profit	−6 365 000	−6 072 000	−7 632 000	−5 587 000
Financial Income	19 000	54 000	99 000	25 000
Financial Costs	674 000	275 000	126 000	81 000
Financial Balance	−655 000	−221 000	−27 000	−56 000
Dividends	0	0	0	0
Net Income	−7 019 000	−6 292 000	−7 659 000	−5 644 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	13 122 000	13 135 000	8 215 000	7 314 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	10 000	20 000	26 000	32 000
Fixtures	32 000	43 000	73 000	102 000
Total Tangible Assets	42 000	63 000	98 000	134 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	13 164 000	13 198 000	8 313 000	7 448 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	523 000	379 000	2 629 000	440 000
Total Current Assets	4 980 000	3 774 000	5 249 000	3 373 000
Total Assets	18 145 000	16 972 000	13 562 000	10 821 000
Total Equity	6 521 000	6 232 000	8 321 000	6 980 000
Short-Term Group Debt	0	0	315 000	183 000
Total Long-Term Debt	7 393 000	6 704 000	0	0
Creditors	2 246 000	1 550 000	2 182 000	186 000
Unpaid Taxes	341 000	509 000	578 000	596 000
Dividends	0	0	0	0
Other Current Debt	1 644 000	1 978 000	2 166 000	2 875 000
Total Current Debt	4 231 000	4 037 000	5 241 000	3 840 000
Total Equity and Debt	18 145 000	16 972 000	13 562 000	10 821 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−107,64 %	−100,96 %	−92,04 %	−80,86 %
Debt-to-Equity Ratio	1,13	1,08	0	0
Operating Profit Margin	−72,02 %	−97,67 %	−111,22 %	−103,5 %
Current Ratio	1,18	0,93	1	0,88
Quick Ratio	1,18	0,93	1	0,88
Equity Ratio	0,36	0,37	0,61	0,65
Gross Profit Margin	49,57 %	67,14 %	79,15 %	67,82 %