EVJEN OLSEN HEALTH SYSTEMS COMMITMENT AS

4514 MANDAL

Finances

Return on Equity

2,02 %

Current Ratio

3,71

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	120 000	380 000	193 000	0
Net Income	11 000	236 000	150 000	1 000
Total Assets	653 000	746 000	397 000	169 000
Total Equity	544 000	532 000	297 000	146 000

Income (NOK)	2022	2021	2020	2019
Revenue	120 000	380 000	193 000	0
Expenditure	105 000	78 000	11 000	−1 000
Operating Profit	15 000	303 000	182 000	0
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Earnings Before Tax	15 000	302 000	182 000	1 000
Tax	3 000	66 000	32 000	0
Net Income	11 000	236 000	150 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	245 000	245 000	8 000	8 000
Total Current Assets	408 000	501 000	389 000	161 000
Total Assets	653 000	746 000	397 000	169 000
Total Retained Equity	444 000	432 000	197 000	46 000
Total Equity	544 000	532 000	297 000	146 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	110 000	214 000	100 000	23 000
Total Equity and Debt	653 000	746 000	397 000	169 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	120 000	380 000	193 000	0
Other Income	0	0	0	0
Revenue	120 000	380 000	193 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	84 000	51 000	1 000	−23 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	105 000	78 000	11 000	−1 000
Operating Profit	15 000	303 000	182 000	0
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Dividends	0	0	0	0
Net Income	11 000	236 000	150 000	1 000

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	245 000	245 000	8 000	8 000
Total Fixed Assets	245 000	245 000	8 000	8 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	117 000	24 000	34 000	43 000
Total Current Assets	408 000	501 000	389 000	161 000
Total Assets	653 000	746 000	397 000	169 000
Total Equity	544 000	532 000	297 000	146 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 000	19 000	0	0
Unpaid Taxes	54 000	89 000	46 000	1 000
Dividends	0	0	0	0
Other Current Debt	48 000	39 000	22 000	22 000
Total Current Debt	110 000	214 000	100 000	23 000
Total Equity and Debt	653 000	746 000	397 000	169 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,02 %	44,36 %	50,51 %	0,68 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	12,5 %	79,74 %	94,3 %	-
Current Ratio	3,71	2,34	3,89	7
Quick Ratio	3,71	2,34	3,89	7
Equity Ratio	0,83	0,71	0,75	0,86
Gross Profit Margin	100 %	100 %	100 %	-