ELVERUM EIENDOMSERVICE AS

2406 ELVERUM

Finances

Share Ownership

Return on Equity

−45,37 %

Current Ratio

1,53

Debt-to-Equity Ratio

6,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	37 000	104 000	43 000	33 000
Net Income	−49 000	42 000	−40 000	−44 000
Total Assets	822 000	0	830 000	700 000
Total Equity	108 000	200 000	200 000	200 000

Income (NOK)	2022	2021	2020	2019
Revenue	37 000	104 000	43 000	33 000
Expenditure	85 000	63 000	83 000	77 000
Operating Profit	−49 000	42 000	−40 000	−44 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−49 000	42 000	−40 000	−44 000
Tax	0	0	0	0
Net Income	−49 000	42 000	−40 000	−44 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	741 000	0	830 000	700 000
Total Current Assets	81 000	0	0	0
Total Assets	822 000	0	830 000	700 000
Total Retained Equity	−92 000	0	0	0
Total Equity	108 000	200 000	200 000	200 000
Total Long-Term Debt	660 000	0	399 000	458 000
Total Current Debt	53 000	0	0	0
Total Equity and Debt	822 000	200 000	599 000	658 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	37 000	104 000	43 000	0
Other Income	0	0	0	33 000
Revenue	37 000	104 000	43 000	33 000
Cost of Goods Sold	7 000	63 000	0	0
Salary Costs	0	0	0	0
Depreciation	4 000	0	0	0
Impairment	0	0	0	0
Expenditure	85 000	63 000	83 000	77 000
Operating Profit	−49 000	42 000	−40 000	−44 000
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	−49 000	42 000	−40 000	−44 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	720 000	0	830 000	700 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	17 000	0	0	0
Total Tangible Assets	737 000	0	830 000	700 000
Total Fiancial Fixed Assets	4 000	0	0	0
Total Fixed Assets	741 000	0	830 000	700 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	50 000	0	0	0
Total Current Assets	81 000	0	0	0
Total Assets	822 000	0	830 000	700 000
Total Equity	108 000	200 000	200 000	200 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	660 000	0	399 000	458 000
Creditors	9 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	44 000	0	0	0
Total Current Debt	53 000	0	0	0
Total Equity and Debt	822 000	200 000	599 000	658 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−45,37 %	21 %	−20 %	−22 %
Debt-to-Equity Ratio	6,11	0	2	2,29
Operating Profit Margin	−132,43 %	40,38 %	−93,02 %	−133,33 %
Current Ratio	1,53	-	-	-
Quick Ratio	1,53	-	-	-
Equity Ratio	0,13	-	0,24	0,29
Gross Profit Margin	81,08 %	39,42 %	100 %	100 %