ELANTO OPPMERKING AS

2067 JESSHEIM

Finances

Share Ownership

Return on Equity

−779,25 %

Current Ratio

0,1

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 544 000	1 122 000	1 458 000	1 381 000
Net Income	−413 000	−147 000	72 000	136 000
Total Assets	2 716 000	719 000	881 000	654 000
Total Equity	53 000	466 000	614 000	541 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 544 000	1 122 000	1 458 000	1 381 000
Expenditure	1 996 000	1 221 000	1 376 000	1 191 000
Operating Profit	−452 000	−98 000	81 000	188 000
Financial Income	0	1 000	17 000	7 000
Financial Costs	77 000	10 000	1 000	13 000
Financial Balance	−77 000	−9 000	16 000	−6 000
Earnings Before Tax	−529 000	−108 000	98 000	182 000
Tax	−116 000	40 000	26 000	46 000
Net Income	−413 000	−147 000	72 000	136 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 439 000	207 000	331 000	434 000
Total Current Assets	278 000	512 000	550 000	220 000
Total Assets	2 716 000	719 000	881 000	654 000
Total Retained Equity	18 000	431 000	579 000	506 000
Total Equity	53 000	466 000	614 000	541 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 663 000	253 000	267 000	113 000
Total Equity and Debt	2 716 000	719 000	881 000	654 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 544 000	1 115 000	1 458 000	1 381 000
Other Income	0	7 000	0	0
Revenue	1 544 000	1 122 000	1 458 000	1 381 000
Cost of Goods Sold	244 000	161 000	169 000	218 000
Salary Costs	1 085 000	645 000	800 000	585 000
Depreciation	200 000	85 000	107 000	62 000
Impairment	0	0	0	0
Expenditure	1 996 000	1 221 000	1 376 000	1 191 000
Operating Profit	−452 000	−98 000	81 000	188 000
Financial Income	0	1 000	17 000	7 000
Financial Costs	77 000	10 000	1 000	13 000
Financial Balance	−77 000	−9 000	16 000	−6 000
Dividends	0	0	0	0
Net Income	−413 000	−147 000	72 000	136 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	138 000	22 000	62 000	48 000
Real Eastate	2 200 000	0	0	0
Machinery and Plant Facilities	97 000	129 000	162 000	205 000
Fixtures	3 000	56 000	108 000	172 000
Total Tangible Assets	2 300 000	185 000	269 000	377 000
Total Fiancial Fixed Assets	0	0	0	9 000
Total Fixed Assets	2 439 000	207 000	331 000	434 000
Stock	0	0	0	9 000
Total Investments	0	0	0	0
Cash, Bank	184 000	450 000	494 000	161 000
Total Current Assets	278 000	512 000	550 000	220 000
Total Assets	2 716 000	719 000	881 000	654 000
Total Equity	53 000	466 000	614 000	541 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	38 000	3 000	12 000	9 000
Unpaid Taxes	80 000	76 000	128 000	10 000
Dividends	0	0	0	0
Other Current Debt	113 000	84 000	88 000	71 000
Total Current Debt	2 663 000	253 000	267 000	113 000
Total Equity and Debt	2 716 000	719 000	881 000	654 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−779,25 %	−31,55 %	11,73 %	25,14 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−29,27 %	−8,73 %	5,56 %	13,61 %
Current Ratio	0,1	2,02	2,06	1,95
Quick Ratio	0,1	2,02	2,06	2,12
Equity Ratio	0,02	0,65	0,7	0,83
Gross Profit Margin	84,2 %	85,65 %	88,41 %	84,21 %