ENTRION NORGE AS

4608 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

3,6 %

Current Ratio

3,73

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 220 000	1 735 000	1 453 000	3 242 000
Net Income	62 000	33 000	61 000	150 000
Total Assets	2 351 000	2 399 000	1 894 000	1 936 000
Total Equity	1 722 000	1 660 000	1 627 000	1 567 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 220 000	1 735 000	1 453 000	3 242 000
Expenditure	1 107 000	1 670 000	1 360 000	3 001 000
Operating Profit	113 000	64 000	93 000	242 000
Financial Income	2 000	1 000	0	0
Financial Costs	36 000	23 000	15 000	43 000
Financial Balance	−34 000	−22 000	−15 000	−43 000
Earnings Before Tax	79 000	42 000	78 000	199 000
Tax	17 000	9 000	17 000	49 000
Net Income	62 000	33 000	61 000	150 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	2 351 000	2 399 000	1 894 000	1 936 000
Total Assets	2 351 000	2 399 000	1 894 000	1 936 000
Total Retained Equity	1 622 000	1 560 000	1 527 000	1 467 000
Total Equity	1 722 000	1 660 000	1 627 000	1 567 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	630 000	739 000	267 000	369 000
Total Equity and Debt	2 351 000	2 399 000	1 894 000	1 936 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 220 000	1 735 000	1 453 000	3 242 000
Other Income	0	0	0	0
Revenue	1 220 000	1 735 000	1 453 000	3 242 000
Cost of Goods Sold	0	0	0	202 000
Salary Costs	1 085 000	1 623 000	1 337 000	2 723 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 107 000	1 670 000	1 360 000	3 001 000
Operating Profit	113 000	64 000	93 000	242 000
Financial Income	2 000	1 000	0	0
Financial Costs	36 000	23 000	15 000	43 000
Financial Balance	−34 000	−22 000	−15 000	−43 000
Dividends	0	0	0	0
Net Income	62 000	33 000	61 000	150 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	89 000	88 000	55 000	64 000
Total Current Assets	2 351 000	2 399 000	1 894 000	1 936 000
Total Assets	2 351 000	2 399 000	1 894 000	1 936 000
Total Equity	1 722 000	1 660 000	1 627 000	1 567 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	17 000	5 000	0
Unpaid Taxes	76 000	132 000	81 000	98 000
Dividends	0	0	0	0
Other Current Debt	92 000	137 000	114 000	232 000
Total Current Debt	630 000	739 000	267 000	369 000
Total Equity and Debt	2 351 000	2 399 000	1 894 000	1 936 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,6 %	1,99 %	3,75 %	9,57 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,26 %	3,69 %	6,4 %	7,46 %
Current Ratio	3,73	3,25	7,09	5,25
Quick Ratio	3,73	3,25	7,09	5,25
Equity Ratio	0,73	0,69	0,86	0,81
Gross Profit Margin	100 %	100 %	100 %	93,77 %