ELVERHØI EIENDOM AS

5164 LAKSEVÅG

Finances

Share Ownership

Return on Equity

18,86 %

Current Ratio

4,49

Debt-to-Equity Ratio

31,95

Key figures (NOK)	2022	2021	2020	2019
Revenue	216 000	243 000	31 000	0
Net Income	33 000	87 000	24 000	0
Total Assets	5 804 000	5 769 000	5 729 000	30 000
Total Equity	175 000	142 000	54 000	30 000

Income (NOK)	2022	2021	2020
Revenue	216 000	243 000	31 000
Expenditure	111 000	74 000	0
Operating Profit	105 000	170 000	31 000
Financial Income	2 000	0	0
Financial Costs	64 000	58 000	0
Financial Balance	−62 000	−58 000	0
Earnings Before Tax	43 000	112 000	31 000
Tax	9 000	25 000	7 000
Net Income	33 000	87 000	24 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 638 000	5 638 000	5 638 000	0
Total Current Assets	166 000	131 000	91 000	30 000
Total Assets	5 804 000	5 769 000	5 729 000	30 000
Total Retained Equity	145 000	112 000	24 000	0
Total Equity	175 000	142 000	54 000	30 000
Total Long-Term Debt	5 592 000	5 600 000	5 668 000	0
Total Current Debt	37 000	27 000	7 000	0
Total Equity and Debt	5 804 000	5 769 000	5 729 000	30 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	216 000	243 000	31 000
Revenue	216 000	243 000	31 000
Cost of Goods Sold	3 000	5 000	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	111 000	74 000	0
Operating Profit	105 000	170 000	31 000
Financial Income	2 000	0	0
Financial Costs	64 000	58 000	0
Financial Balance	−62 000	−58 000	0
Dividends	0	0	0
Net Income	33 000	87 000	24 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 638 000	5 638 000	5 638 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 638 000	5 638 000	5 638 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 638 000	5 638 000	5 638 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	144 000	131 000	91 000	30 000
Total Current Assets	166 000	131 000	91 000	30 000
Total Assets	5 804 000	5 769 000	5 729 000	30 000
Total Equity	175 000	142 000	54 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 592 000	5 600 000	5 668 000	0
Creditors	27 000	2 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	37 000	27 000	7 000	0
Total Equity and Debt	5 804 000	5 769 000	5 729 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,86 %	61,27 %	44,44 %	0 %
Debt-to-Equity Ratio	31,95	39,44	104,96	0
Operating Profit Margin	48,61 %	69,96 %	100 %	-
Current Ratio	4,49	4,85	13	-
Quick Ratio	4,49	4,85	13	-
Equity Ratio	0,03	0,02	0,01	1
Gross Profit Margin	98,61 %	97,94 %	100 %	-