EIENDOM & ELEMENT AS

0581 OSLO

Finances

Share Ownership

Return on Equity

79,62 %

Current Ratio

0,11

Debt-to-Equity Ratio

−1,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 815 000	5 999 000	492 000	529 000
Net Income	−9 659 000	−3 125 000	6 000	526 000
Total Assets	5 872 000	1 774 000	935 000	728 000
Total Equity	−12 131 000	−2 473 000	652 000	645 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 815 000	5 999 000	492 000	529 000
Expenditure	26 916 000	9 110 000	485 000	2 000
Operating Profit	−12 101 000	−3 111 000	7 000	527 000
Financial Income	313 000	0	0	0
Financial Costs	69 000	14 000	0	0
Financial Balance	244 000	−14 000	0	0
Earnings Before Tax	−11 856 000	−3 125 000	7 000	527 000
Tax	−2 197 000	0	0	1 000
Net Income	−9 659 000	−3 125 000	6 000	526 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 301 000	1 023 000	647 000	461 000
Total Current Assets	571 000	751 000	288 000	267 000
Total Assets	5 872 000	1 774 000	935 000	728 000
Total Retained Equity	−12 780 000	−3 122 000	3 000	−4 000
Total Equity	−12 131 000	−2 473 000	652 000	645 000
Total Long-Term Debt	12 650 000	868 000	376 000	0
Total Current Debt	5 352 000	3 378 000	−93 000	83 000
Total Equity and Debt	5 872 000	1 774 000	935 000	728 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 815 000	5 999 000	492 000	529 000
Other Income	0	0	0	0
Revenue	14 815 000	5 999 000	492 000	529 000
Cost of Goods Sold	16 715 000	6 888 000	442 000	0
Salary Costs	6 227 000	1 324 000	0	0
Depreciation	115 000	24 000	0	0
Impairment	0	0	0	0
Expenditure	26 916 000	9 110 000	485 000	2 000
Operating Profit	−12 101 000	−3 111 000	7 000	527 000
Financial Income	313 000	0	0	0
Financial Costs	69 000	14 000	0	0
Financial Balance	244 000	−14 000	0	0
Dividends	0	0	0	0
Net Income	−9 659 000	−3 125 000	6 000	526 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 197 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	3 072 000	930 000	0	0
Total Tangible Assets	3 072 000	930 000	0	0
Total Fiancial Fixed Assets	32 000	93 000	647 000	461 000
Total Fixed Assets	5 301 000	1 023 000	647 000	461 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	834 000	−169 000	72 000	37 000
Total Current Assets	571 000	751 000	288 000	267 000
Total Assets	5 872 000	1 774 000	935 000	728 000
Total Equity	−12 131 000	−2 473 000	652 000	645 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	12 650 000	868 000	376 000	0
Creditors	2 790 000	2 623 000	205 000	0
Unpaid Taxes	−8 000	211 000	0	81 000
Dividends	0	0	0	0
Other Current Debt	1 463 000	545 000	−298 000	0
Total Current Debt	5 352 000	3 378 000	−93 000	83 000
Total Equity and Debt	5 872 000	1 774 000	935 000	728 000

Financial indicators	2022	2021	2020	2019
Return on Equity	79,62 %	126,36 %	0,92 %	81,55 %
Debt-to-Equity Ratio	−1,04	−0,35	0,58	0
Operating Profit Margin	−81,68 %	−51,86 %	1,42 %	99,62 %
Current Ratio	0,11	0,22	−3,1	3,22
Quick Ratio	0,11	0,22	−3,1	3,22
Equity Ratio	−2,07	−1,39	0,7	0,89
Gross Profit Margin	−12,82 %	−14,82 %	10,16 %	100 %