ELIAS VINJE EIGEDOM AS

6230 SYKKYLVEN

Finances

Return on Equity

13,33 %

Current Ratio

0,66

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	600 000	820 000	3 329 000	882 000
Net Income	946 000	320 000	4 137 000	307 000
Total Assets	10 049 000	9 234 000	13 397 000	9 341 000
Total Equity	7 096 000	6 150 000	8 330 000	7 193 000

Income (NOK)	2022	2021	2020	2019
Revenue	600 000	820 000	3 329 000	882 000
Expenditure	431 000	474 000	677 000	683 000
Operating Profit	169 000	345 000	2 652 000	199 000
Financial Income	816 000	63 000	2 293 000	236 000
Financial Costs	0	15 000	104 000	38 000
Financial Balance	816 000	48 000	2 189 000	198 000
Earnings Before Tax	985 000	394 000	4 842 000	396 000
Tax	39 000	74 000	705 000	89 000
Net Income	946 000	320 000	4 137 000	307 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 247 000	8 335 000	8 356 000	3 229 000
Total Current Assets	1 801 000	899 000	5 041 000	6 111 000
Total Assets	10 049 000	9 234 000	13 397 000	9 341 000
Total Retained Equity	5 996 000	5 050 000	5 046 000	909 000
Total Equity	7 096 000	6 150 000	8 330 000	7 193 000
Total Long-Term Debt	236 000	310 000	2 337 000	588 000
Total Current Debt	2 717 000	2 774 000	2 730 000	1 560 000
Total Equity and Debt	10 049 000	9 234 000	13 397 000	9 341 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	600 000	820 000	3 329 000	882 000
Revenue	600 000	820 000	3 329 000	882 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	194 000	242 000	249 000
Depreciation	87 000	86 000	84 000	83 000
Impairment	0	0	0	0
Expenditure	431 000	474 000	677 000	683 000
Operating Profit	169 000	345 000	2 652 000	199 000
Financial Income	816 000	63 000	2 293 000	236 000
Financial Costs	0	15 000	104 000	38 000
Financial Balance	816 000	48 000	2 189 000	198 000
Dividends	0	0	2 000 000	0
Net Income	946 000	320 000	4 137 000	307 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 823 000	1 911 000	1 933 000	2 017 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 823 000	1 911 000	1 933 000	2 017 000
Total Fiancial Fixed Assets	6 424 000	6 424 000	6 424 000	1 212 000
Total Fixed Assets	8 247 000	8 335 000	8 356 000	3 229 000
Stock	0	0	0	0
Total Investments	475 000	0	0	0
Cash, Bank	1 264 000	871 000	706 000	631 000
Total Current Assets	1 801 000	899 000	5 041 000	6 111 000
Total Assets	10 049 000	9 234 000	13 397 000	9 341 000
Total Equity	7 096 000	6 150 000	8 330 000	7 193 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	236 000	310 000	2 337 000	588 000
Creditors	8 000	41 000	52 000	50 000
Unpaid Taxes	96 000	164 000	204 000	157 000
Dividends	0	0	2 000 000	0
Other Current Debt	2 500 000	2 525 000	50 000	1 264 000
Total Current Debt	2 717 000	2 774 000	2 730 000	1 560 000
Total Equity and Debt	10 049 000	9 234 000	13 397 000	9 341 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,33 %	5,2 %	49,66 %	4,27 %
Debt-to-Equity Ratio	0,03	0,05	0,28	0,08
Operating Profit Margin	28,17 %	42,07 %	79,66 %	22,56 %
Current Ratio	0,66	0,32	1,85	3,92
Quick Ratio	0,66	0,32	1,85	3,92
Equity Ratio	0,71	0,67	0,62	0,77
Gross Profit Margin	100 %	100 %	100 %	100 %