ELVERUM EIENDOM AS

2406 ELVERUM

Finances

Share Ownership

Return on Equity

−12,01 %

Current Ratio

0,41

Debt-to-Equity Ratio

−8,52

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 738 000	1 876 000	1 664 000	1 066 000
Net Income	151 000	120 000	108 000	−132 000
Total Assets	9 785 000	10 134 000	10 222 000	8 769 000
Total Equity	−1 257 000	−1 408 000	−1 528 000	−1 636 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 738 000	1 876 000	1 664 000	1 066 000
Expenditure	948 000	1 212 000	994 000	733 000
Operating Profit	790 000	665 000	671 000	333 000
Financial Income	0	1 000	3 000	4 000
Financial Costs	640 000	545 000	566 000	469 000
Financial Balance	−640 000	−544 000	−563 000	−465 000
Earnings Before Tax	151 000	120 000	108 000	−132 000
Tax	0	0	0	0
Net Income	151 000	120 000	108 000	−132 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 649 000	9 812 000	9 909 000	8 589 000
Total Current Assets	135 000	322 000	314 000	180 000
Total Assets	9 785 000	10 134 000	10 222 000	8 769 000
Total Retained Equity	−1 282 000	−1 432 000	−1 553 000	−1 660 000
Total Equity	−1 257 000	−1 408 000	−1 528 000	−1 636 000
Total Long-Term Debt	10 713 000	11 388 000	10 679 000	9 604 000
Total Current Debt	329 000	154 000	1 071 000	801 000
Total Equity and Debt	9 785 000	10 134 000	10 222 000	8 769 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	25 000	24 000	49 000	1 000
Other Income	1 713 000	1 852 000	1 616 000	1 065 000
Revenue	1 738 000	1 876 000	1 664 000	1 066 000
Cost of Goods Sold	0	0	2 000	5 000
Salary Costs	0	0	0	0
Depreciation	213 000	209 000	151 000	121 000
Impairment	0	0	0	0
Expenditure	948 000	1 212 000	994 000	733 000
Operating Profit	790 000	665 000	671 000	333 000
Financial Income	0	1 000	3 000	4 000
Financial Costs	640 000	545 000	566 000	469 000
Financial Balance	−640 000	−544 000	−563 000	−465 000
Dividends	0	0	0	0
Net Income	151 000	120 000	108 000	−132 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 627 000	9 759 000	9 825 000	8 543 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	22 000	53 000	83 000	46 000
Total Tangible Assets	9 649 000	9 812 000	9 909 000	8 589 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 649 000	9 812 000	9 909 000	8 589 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 000	4 000	48 000	40 000
Total Current Assets	135 000	322 000	314 000	180 000
Total Assets	9 785 000	10 134 000	10 222 000	8 769 000
Total Equity	−1 257 000	−1 408 000	−1 528 000	−1 636 000
Short-Term Group Debt	90 000	0	0	142 000
Total Long-Term Debt	10 713 000	11 388 000	10 679 000	9 604 000
Creditors	15 000	18 000	91 000	283 000
Unpaid Taxes	39 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	184 000	135 000	980 000	377 000
Total Current Debt	329 000	154 000	1 071 000	801 000
Total Equity and Debt	9 785 000	10 134 000	10 222 000	8 769 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−12,01 %	−8,52 %	−7,07 %	8,07 %
Debt-to-Equity Ratio	−8,52	−8,09	−6,99	−5,87
Operating Profit Margin	45,45 %	35,45 %	40,32 %	31,24 %
Current Ratio	0,41	2,09	0,29	0,22
Quick Ratio	0,41	2,09	0,29	0,22
Equity Ratio	−0,13	−0,14	−0,15	−0,19
Gross Profit Margin	100 %	100 %	99,88 %	99,53 %