ELJO CONSULT AS

5096 BERGEN

Finances

Share Ownership

Return on Equity

1,6 %

Current Ratio

1,89

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	86 000	89 000	62 000	58 000
Net Income	3 000	11 000	30 000	25 000
Total Assets	227 000	234 000	217 000	225 000
Total Equity	188 000	186 000	194 000	204 000

Income (NOK)	2022	2021	2020	2019
Revenue	86 000	89 000	62 000	58 000
Expenditure	82 000	74 000	23 000	26 000
Operating Profit	3 000	14 000	39 000	33 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	3 000	14 000	39 000	33 000
Tax	1 000	3 000	9 000	7 000
Net Income	3 000	11 000	30 000	25 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	155 000	155 000	155 000	155 000
Total Current Assets	72 000	79 000	63 000	71 000
Total Assets	227 000	234 000	217 000	225 000
Total Retained Equity	158 000	156 000	144 000	114 000
Total Equity	188 000	186 000	194 000	204 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	38 000	48 000	23 000	21 000
Total Equity and Debt	227 000	234 000	217 000	225 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	86 000	0	62 000	58 000
Other Income	0	89 000	0	0
Revenue	86 000	89 000	62 000	58 000
Cost of Goods Sold	0	0	0	0
Salary Costs	45 000	50 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	82 000	74 000	23 000	26 000
Operating Profit	3 000	14 000	39 000	33 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	3 000	11 000	30 000	25 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	155 000	155 000	155 000	155 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	155 000	155 000	155 000	155 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	155 000	155 000	155 000	155 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	47 000	42 000	45 000	45 000
Total Current Assets	72 000	79 000	63 000	71 000
Total Assets	227 000	234 000	217 000	225 000
Total Equity	188 000	186 000	194 000	204 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	33 000	38 000	13 000	10 000
Dividends	0	0	0	0
Other Current Debt	5 000	7 000	2 000	4 000
Total Current Debt	38 000	48 000	23 000	21 000
Total Equity and Debt	227 000	234 000	217 000	225 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,6 %	5,91 %	15,46 %	12,25 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,49 %	15,73 %	62,9 %	56,9 %
Current Ratio	1,89	1,65	2,74	3,38
Quick Ratio	1,89	1,65	2,74	3,38
Equity Ratio	0,83	0,79	0,89	0,91
Gross Profit Margin	100 %	100 %	100 %	100 %