ETM AS

1814 ASKIM

Finances

Share Ownership

Return on Equity

24,59 %

Current Ratio

4,99

Debt-to-Equity Ratio

0,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 141 000	2 363 000	2 413 000	2 665 000
Net Income	591 000	160 000	514 000	106 000
Total Assets	2 958 000	2 174 000	1 978 000	1 382 000
Total Equity	2 403 000	1 811 000	1 651 000	1 136 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 141 000	2 363 000	2 413 000	2 665 000
Expenditure	3 361 000	2 156 000	1 754 000	2 530 000
Operating Profit	779 000	207 000	660 000	135 000
Financial Income	0	0	0	2 000
Financial Costs	20 000	1 000	1 000	0
Financial Balance	−20 000	−1 000	−1 000	2 000
Earnings Before Tax	760 000	206 000	660 000	136 000
Tax	168 000	45 000	145 000	30 000
Net Income	591 000	160 000	514 000	106 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	915 000	717 000	363 000	251 000
Total Current Assets	2 044 000	1 457 000	1 615 000	1 131 000
Total Assets	2 958 000	2 174 000	1 978 000	1 382 000
Total Retained Equity	2 303 000	1 711 000	1 551 000	1 036 000
Total Equity	2 403 000	1 811 000	1 651 000	1 136 000
Total Long-Term Debt	146 000	66 000	86 000	35 000
Total Current Debt	410 000	296 000	241 000	210 000
Total Equity and Debt	2 958 000	2 174 000	1 978 000	1 382 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	253 000	4 000	73 000	553 000
Other Income	3 888 000	2 359 000	2 340 000	2 112 000
Revenue	4 141 000	2 363 000	2 413 000	2 665 000
Cost of Goods Sold	97 000	64 000	80 000	197 000
Salary Costs	0	0	0	0
Depreciation	16 000	18 000	23 000	43 000
Impairment	0	0	0	0
Expenditure	3 361 000	2 156 000	1 754 000	2 530 000
Operating Profit	779 000	207 000	660 000	135 000
Financial Income	0	0	0	2 000
Financial Costs	20 000	1 000	1 000	0
Financial Balance	−20 000	−1 000	−1 000	2 000
Dividends	0	0	0	0
Net Income	591 000	160 000	514 000	106 000

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	67 000	78 000	75 000	93 000
Total Tangible Assets	67 000	78 000	75 000	93 000
Total Fiancial Fixed Assets	848 000	639 000	288 000	157 000
Total Fixed Assets	915 000	717 000	363 000	251 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	972 000	199 000	1 173 000	445 000
Total Current Assets	2 044 000	1 457 000	1 615 000	1 131 000
Total Assets	2 958 000	2 174 000	1 978 000	1 382 000
Total Equity	2 403 000	1 811 000	1 651 000	1 136 000
Short-Term Group Debt	91 000	0	0	0
Total Long-Term Debt	146 000	66 000	86 000	35 000
Creditors	198 000	132 000	58 000	30 000
Unpaid Taxes	23 000	81 000	0	46 000
Dividends	0	0	0	0
Other Current Debt	9 000	18 000	89 000	105 000
Total Current Debt	410 000	296 000	241 000	210 000
Total Equity and Debt	2 958 000	2 174 000	1 978 000	1 382 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,59 %	8,83 %	31,13 %	9,33 %
Debt-to-Equity Ratio	0,06	0,04	0,05	0,03
Operating Profit Margin	18,81 %	8,76 %	27,35 %	5,07 %
Current Ratio	4,99	4,92	6,7	5,39
Quick Ratio	4,99	4,92	6,7	5,39
Equity Ratio	0,81	0,83	0,83	0,82
Gross Profit Margin	97,66 %	97,29 %	96,68 %	92,61 %