ELVIS HAGE AS

5729 MODALEN

Finances

Share Ownership

Return on Equity

−66,67 %

Current Ratio

0,9

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	22 000	5 000	46 000	0
Net Income	2 000	−10 000	2 000	−10 000
Total Assets	26 000	10 000	11 000	18 000
Total Equity	−3 000	−5 000	5 000	3 000

Income (NOK)	2022	2021	2020	2019
Revenue	22 000	5 000	46 000	0
Expenditure	19 000	15 000	44 000	10 000
Operating Profit	2 000	−10 000	2 000	−10 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	2 000	−10 000	2 000	−10 000
Tax	0	0	0	0
Net Income	2 000	−10 000	2 000	−10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	26 000	10 000	11 000	18 000
Total Assets	26 000	10 000	11 000	18 000
Total Retained Equity	−20 000	−22 000	−12 000	−14 000
Total Equity	−3 000	−5 000	5 000	3 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	29 000	15 000	6 000	15 000
Total Equity and Debt	26 000	10 000	11 000	18 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	22 000	5 000	46 000	0
Other Income	0	0	0	0
Revenue	22 000	5 000	46 000	0
Cost of Goods Sold	4 000	0	9 000	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	19 000	15 000	44 000	10 000
Operating Profit	2 000	−10 000	2 000	−10 000
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	2 000	−10 000	2 000	−10 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	26 000	10 000	11 000	18 000
Total Current Assets	26 000	10 000	11 000	18 000
Total Assets	26 000	10 000	11 000	18 000
Total Equity	−3 000	−5 000	5 000	3 000
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	29 000	15 000	6 000	15 000
Total Current Debt	29 000	15 000	6 000	15 000
Total Equity and Debt	26 000	10 000	11 000	18 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−66,67 %	200 %	40 %	−333,33 %
Debt-to-Equity Ratio	−0	−0	0	0
Operating Profit Margin	9,09 %	−200 %	4,35 %	-
Current Ratio	0,9	0,67	1,83	1,2
Quick Ratio	0,9	0,67	1,83	1,2
Equity Ratio	−0,12	−0,5	0,45	0,17
Gross Profit Margin	81,82 %	100 %	80,43 %	-