ELINSA AS

6856 SOGNDAL

Finances

Return on Equity

61,9 %

Current Ratio

0,22

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	3 000	−3 000	42 000
Net Income	−13 000	−16 000	−2 000	−17 000
Total Assets	1 280 000	13 000	9 000	11 000
Total Equity	−21 000	−8 000	8 000	11 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	3 000	−3 000	42 000
Expenditure	0	24 000	0	64 000
Operating Profit	0	−21 000	−3 000	−22 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	0	−21 000	−3 000	−22 000
Tax	12 000	−5 000	−1 000	−5 000
Net Income	−13 000	−16 000	−2 000	−17 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 000 000	12 000	8 000	7 000
Total Current Assets	280 000	1 000	1 000	4 000
Total Assets	1 280 000	13 000	9 000	11 000
Total Retained Equity	−51 000	−38 000	−22 000	−19 000
Total Equity	−21 000	−8 000	8 000	11 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 300 000	21 000	0	0
Total Equity and Debt	1 280 000	13 000	9 000	11 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	3 000	0	0
Other Income	0	0	−3 000	42 000
Revenue	0	3 000	−3 000	42 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	0	24 000	0	64 000
Operating Profit	0	−21 000	−3 000	−22 000
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	−13 000	−16 000	−2 000	−17 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	12 000	8 000	7 000
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	1 000 000	0	0	0
Total Fixed Assets	1 000 000	12 000	8 000	7 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	280 000	1 000	1 000	1 000
Total Current Assets	280 000	1 000	1 000	4 000
Total Assets	1 280 000	13 000	9 000	11 000
Total Equity	−21 000	−8 000	8 000	11 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 300 000	21 000	0	0
Total Current Debt	1 300 000	21 000	0	0
Total Equity and Debt	1 280 000	13 000	9 000	11 000

Financial indicators	2022	2021	2020	2019
Return on Equity	61,9 %	200 %	−25 %	−154,55 %
Debt-to-Equity Ratio	−0	−0	0	0
Operating Profit Margin	-	−700 %	100 %	−52,38 %
Current Ratio	0,22	0,05	-	-
Quick Ratio	0,22	0,05	-	-
Equity Ratio	−0,02	−0,62	0,89	1
Gross Profit Margin	-	100 %	100 %	100 %