EIKA ØKONOMI NORDVEST AS

6650 SURNADAL

Finances

Share Ownership

Return on Equity

−14 927,27 %

Current Ratio

0,88

Debt-to-Equity Ratio

53,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 622 000	7 808 000	7 851 000	7 547 000
Net Income	−1 642 000	8 000	197 000	94 000
Total Assets	4 348 000	3 181 000	2 906 000	2 813 000
Total Equity	11 000	1 671 000	1 663 000	1 465 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 622 000	7 808 000	7 851 000	7 547 000
Expenditure	18 493 000	7 799 000	7 619 000	7 414 000
Operating Profit	−1 872 000	8 000	231 000	134 000
Financial Income	14 000	12 000	10 000	12 000
Financial Costs	26 000	4 000	4 000	7 000
Financial Balance	−12 000	8 000	6 000	5 000
Earnings Before Tax	−1 883 000	16 000	237 000	138 000
Tax	−241 000	8 000	40 000	44 000
Net Income	−1 642 000	8 000	197 000	94 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 033 000	115 000	30 000	61 000
Total Current Assets	3 314 000	3 066 000	2 876 000	2 752 000
Total Assets	4 348 000	3 181 000	2 906 000	2 813 000
Total Retained Equity	−49 000	1 341 000	1 333 000	1 135 000
Total Equity	11 000	1 671 000	1 663 000	1 465 000
Total Long-Term Debt	589 000	163 000	14 000	98 000
Total Current Debt	3 748 000	1 347 000	1 229 000	1 249 000
Total Equity and Debt	4 348 000	3 181 000	2 906 000	2 813 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	15 234 000	7 805 000	7 833 000	7 545 000
Other Income	1 388 000	2 000	18 000	2 000
Revenue	16 622 000	7 808 000	7 851 000	7 547 000
Cost of Goods Sold	951 000	393 000	198 000	83 000
Salary Costs	13 944 000	5 859 000	5 710 000	5 633 000
Depreciation	181 000	24 000	30 000	30 000
Impairment	0	0	0	0
Expenditure	18 493 000	7 799 000	7 619 000	7 414 000
Operating Profit	−1 872 000	8 000	231 000	134 000
Financial Income	14 000	12 000	10 000	12 000
Financial Costs	26 000	4 000	4 000	7 000
Financial Balance	−12 000	8 000	6 000	5 000
Dividends	0	0	0	0
Net Income	−1 642 000	8 000	197 000	94 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	338 000	0	0	0
Total Intangible Assets	338 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	693 000	115 000	30 000	61 000
Total Tangible Assets	693 000	115 000	30 000	61 000
Total Fiancial Fixed Assets	3 000	0	0	0
Total Fixed Assets	1 033 000	115 000	30 000	61 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	766 000	1 339 000	1 522 000	1 223 000
Total Current Assets	3 314 000	3 066 000	2 876 000	2 752 000
Total Assets	4 348 000	3 181 000	2 906 000	2 813 000
Total Equity	11 000	1 671 000	1 663 000	1 465 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	589 000	163 000	14 000	98 000
Creditors	486 000	95 000	26 000	47 000
Unpaid Taxes	1 097 000	602 000	509 000	497 000
Dividends	0	0	0	0
Other Current Debt	1 523 000	642 000	654 000	660 000
Total Current Debt	3 748 000	1 347 000	1 229 000	1 249 000
Total Equity and Debt	4 348 000	3 181 000	2 906 000	2 813 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−14 927,27 %	0,48 %	11,85 %	6,42 %
Debt-to-Equity Ratio	53,55	0,1	0,01	0,07
Operating Profit Margin	−11,26 %	0,1 %	2,94 %	1,78 %
Current Ratio	0,88	2,28	2,34	2,2
Quick Ratio	0,88	2,28	2,34	2,2
Equity Ratio	0	0,53	0,57	0,52
Gross Profit Margin	94,28 %	94,97 %	97,48 %	98,9 %