ERIKSEN MARITIME CONSULTING AS

6533 AVERØY

Finances

Share Ownership

Return on Equity

44,93 %

Current Ratio

1,92

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 138 000	841 000	887 000	592 000
Net Income	204 000	−69 000	87 000	72 000
Total Assets	947 000	556 000	655 000	481 000
Total Equity	454 000	251 000	325 000	238 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 138 000	841 000	887 000	592 000
Expenditure	900 000	911 000	801 000	521 000
Operating Profit	238 000	−69 000	86 000	71 000
Financial Income	1 000	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	1 000
Earnings Before Tax	240 000	−69 000	87 000	72 000
Tax	36 000	0	0	0
Net Income	204 000	−69 000	87 000	72 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	947 000	556 000	655 000	481 000
Total Assets	947 000	556 000	655 000	481 000
Total Retained Equity	354 000	151 000	225 000	138 000
Total Equity	454 000	251 000	325 000	238 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	493 000	305 000	330 000	243 000
Total Equity and Debt	947 000	556 000	655 000	481 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 138 000	841 000	887 000	592 000
Other Income	0	0	0	0
Revenue	1 138 000	841 000	887 000	592 000
Cost of Goods Sold	0	0	0	0
Salary Costs	609 000	653 000	459 000	407 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	900 000	911 000	801 000	521 000
Operating Profit	238 000	−69 000	86 000	71 000
Financial Income	1 000	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	1 000
Dividends	0	0	0	0
Net Income	204 000	−69 000	87 000	72 000

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	1 000	1 000	1 000	1 000
Cash, Bank	946 000	555 000	654 000	469 000
Total Current Assets	947 000	556 000	655 000	481 000
Total Assets	947 000	556 000	655 000	481 000
Total Equity	454 000	251 000	325 000	238 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	0	0	0
Unpaid Taxes	312 000	231 000	261 000	161 000
Dividends	0	0	0	0
Other Current Debt	143 000	74 000	69 000	81 000
Total Current Debt	493 000	305 000	330 000	243 000
Total Equity and Debt	947 000	556 000	655 000	481 000

Financial indicators	2022	2021	2020	2019
Return on Equity	44,93 %	−27,49 %	26,77 %	30,25 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	20,91 %	−8,2 %	9,7 %	11,99 %
Current Ratio	1,92	1,82	1,98	1,98
Quick Ratio	1,92	1,82	1,98	1,98
Equity Ratio	0,48	0,45	0,5	0,49
Gross Profit Margin	100 %	100 %	100 %	100 %