EVOKE AS

0659 OSLO

Finances

Share Ownership

Return on Equity

452,55 %

Current Ratio

1,21

Debt-to-Equity Ratio

6,66

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 999 000	4 705 000	4 228 000	5 467 000
Net Income	1 421 000	720 000	439 000	1 006 000
Total Assets	4 888 000	3 209 000	3 209 000	4 216 000
Total Equity	314 000	133 000	200 000	364 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 999 000	4 705 000	4 228 000	5 467 000
Expenditure	4 135 000	3 744 000	3 634 000	4 135 000
Operating Profit	1 864 000	961 000	593 000	1 332 000
Financial Income	1 000	0	0	2 000
Financial Costs	37 000	38 000	30 000	41 000
Financial Balance	−36 000	−38 000	−30 000	−39 000
Earnings Before Tax	1 828 000	924 000	564 000	1 293 000
Tax	407 000	203 000	125 000	288 000
Net Income	1 421 000	720 000	439 000	1 006 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 879 000	754 000	1 162 000	1 611 000
Total Current Assets	3 009 000	2 455 000	2 047 000	2 606 000
Total Assets	4 888 000	3 209 000	3 209 000	4 216 000
Total Retained Equity	214 000	33 000	100 000	264 000
Total Equity	314 000	133 000	200 000	364 000
Total Long-Term Debt	2 090 000	1 260 000	1 514 000	1 693 000
Total Current Debt	2 485 000	1 817 000	1 495 000	2 160 000
Total Equity and Debt	4 888 000	3 209 000	3 209 000	4 216 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 999 000	4 705 000	4 228 000	5 467 000
Other Income	0	0	0	0
Revenue	5 999 000	4 705 000	4 228 000	5 467 000
Cost of Goods Sold	0	0	45 000	119 000
Salary Costs	3 276 000	3 066 000	2 727 000	3 094 000
Depreciation	484 000	435 000	440 000	428 000
Impairment	0	0	0	0
Expenditure	4 135 000	3 744 000	3 634 000	4 135 000
Operating Profit	1 864 000	961 000	593 000	1 332 000
Financial Income	1 000	0	0	2 000
Financial Costs	37 000	38 000	30 000	41 000
Financial Balance	−36 000	−38 000	−30 000	−39 000
Dividends	1 200 000	750 000	400 000	1 200 000
Net Income	1 421 000	720 000	439 000	1 006 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	45 000	49 000	21 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 834 000	706 000	1 141 000	1 611 000
Total Tangible Assets	1 834 000	706 000	1 141 000	1 611 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 879 000	754 000	1 162 000	1 611 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 009 000	1 224 000	1 475 000	1 489 000
Total Current Assets	3 009 000	2 455 000	2 047 000	2 606 000
Total Assets	4 888 000	3 209 000	3 209 000	4 216 000
Total Equity	314 000	133 000	200 000	364 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 090 000	1 260 000	1 514 000	1 693 000
Creditors	81 000	34 000	42 000	107 000
Unpaid Taxes	532 000	547 000	506 000	428 000
Dividends	1 200 000	750 000	400 000	1 200 000
Other Current Debt	279 000	266 000	445 000	223 000
Total Current Debt	2 485 000	1 817 000	1 495 000	2 160 000
Total Equity and Debt	4 888 000	3 209 000	3 209 000	4 216 000

Financial indicators	2022	2021	2020	2019
Return on Equity	452,55 %	541,35 %	219,5 %	276,37 %
Debt-to-Equity Ratio	6,66	9,47	7,57	4,65
Operating Profit Margin	31,07 %	20,43 %	14,03 %	24,36 %
Current Ratio	1,21	1,35	1,37	1,21
Quick Ratio	1,21	1,35	1,37	1,21
Equity Ratio	0,06	0,04	0,06	0,09
Gross Profit Margin	100 %	100 %	98,94 %	97,82 %