EIMAR AS

6996 VADHEIM

Finances

Share Ownership

Return on Equity

9,43 %

Current Ratio

9,67

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	20 000	40 000	30 000	0
Net Income	28 000	−22 000	−67 000	−102 000
Total Assets	335 000	328 000	366 000	453 000
Total Equity	297 000	269 000	291 000	358 000

Income (NOK)	2022	2021	2020	2019
Revenue	20 000	40 000	30 000	0
Expenditure	51 000	58 000	87 000	107 000
Operating Profit	−31 000	−19 000	−58 000	−107 000
Financial Income	60 000	6 000	1 000	10 000
Financial Costs	1 000	9 000	10 000	5 000
Financial Balance	59 000	−3 000	−9 000	5 000
Earnings Before Tax	28 000	−22 000	−67 000	−102 000
Tax	0	0	0	0
Net Income	28 000	−22 000	−67 000	−102 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	74 000	99 000	141 000	213 000
Total Current Assets	261 000	229 000	225 000	240 000
Total Assets	335 000	328 000	366 000	453 000
Total Retained Equity	267 000	239 000	261 000	328 000
Total Equity	297 000	269 000	291 000	358 000
Total Long-Term Debt	11 000	33 000	53 000	73 000
Total Current Debt	27 000	26 000	22 000	22 000
Total Equity and Debt	335 000	328 000	366 000	453 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	20 000	40 000	30 000	0
Other Income	0	0	0	0
Revenue	20 000	40 000	30 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	25 000	42 000	72 000	82 000
Impairment	0	0	0	0
Expenditure	51 000	58 000	87 000	107 000
Operating Profit	−31 000	−19 000	−58 000	−107 000
Financial Income	60 000	6 000	1 000	10 000
Financial Costs	1 000	9 000	10 000	5 000
Financial Balance	59 000	−3 000	−9 000	5 000
Dividends	0	0	0	0
Net Income	28 000	−22 000	−67 000	−102 000

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	74 000	99 000	134 000	198 000
Fixtures	0	0	7 000	15 000
Total Tangible Assets	74 000	99 000	141 000	213 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	74 000	99 000	141 000	213 000
Stock	0	0	0	0
Total Investments	237 000	148 000	184 000	189 000
Cash, Bank	18 000	75 000	6 000	45 000
Total Current Assets	261 000	229 000	225 000	240 000
Total Assets	335 000	328 000	366 000	453 000
Total Equity	297 000	269 000	291 000	358 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 000	33 000	53 000	73 000
Creditors	9 000	9 000	4 000	5 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	17 000	17 000	17 000	17 000
Total Current Debt	27 000	26 000	22 000	22 000
Total Equity and Debt	335 000	328 000	366 000	453 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,43 %	−8,18 %	−23,02 %	−28,49 %
Debt-to-Equity Ratio	0,04	0,12	0,18	0,2
Operating Profit Margin	−155 %	−47,5 %	−193,33 %	-
Current Ratio	9,67	8,81	10,23	10,91
Quick Ratio	9,67	8,81	10,23	10,91
Equity Ratio	0,89	0,82	0,8	0,79
Gross Profit Margin	100 %	100 %	100 %	-