E-L EIENDOM AS

6512 KRISTIANSUND N

Finances

Share Ownership

Return on Equity

10,54 %

Current Ratio

1,67

Debt-to-Equity Ratio

2,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	120 000	120 000	120 000	90 000
Net Income	35 000	41 000	40 000	22 000
Total Assets	1 026 000	1 052 000	1 074 000	1 084 000
Total Equity	332 000	297 000	256 000	217 000

Income (NOK)	2022	2021	2020	2019
Revenue	120 000	120 000	120 000	90 000
Expenditure	44 000	46 000	43 000	37 000
Operating Profit	77 000	74 000	77 000	53 000
Financial Income	0	0	0	0
Financial Costs	32 000	22 000	26 000	26 000
Financial Balance	−32 000	−22 000	−26 000	−26 000
Earnings Before Tax	45 000	52 000	51 000	27 000
Tax	10 000	11 000	11 000	5 000
Net Income	35 000	41 000	40 000	22 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 001 000	1 027 000	1 053 000	1 080 000
Total Current Assets	25 000	25 000	21 000	4 000
Total Assets	1 026 000	1 052 000	1 074 000	1 084 000
Total Retained Equity	132 000	97 000	56 000	17 000
Total Equity	332 000	297 000	256 000	217 000
Total Long-Term Debt	680 000	740 000	800 000	860 000
Total Current Debt	15 000	15 000	18 000	7 000
Total Equity and Debt	1 026 000	1 052 000	1 074 000	1 084 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	120 000	120 000	120 000	90 000
Revenue	120 000	120 000	120 000	90 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	28 000	28 000	28 000	20 000
Impairment	0	0	0	0
Expenditure	44 000	46 000	43 000	37 000
Operating Profit	77 000	74 000	77 000	53 000
Financial Income	0	0	0	0
Financial Costs	32 000	22 000	26 000	26 000
Financial Balance	−32 000	−22 000	−26 000	−26 000
Dividends	0	0	0	0
Net Income	35 000	41 000	40 000	22 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	4 000	2 000	1 000	0
Real Eastate	998 000	1 025 000	1 053 000	1 080 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	998 000	1 025 000	1 053 000	1 080 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 001 000	1 027 000	1 053 000	1 080 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	25 000	25 000	21 000	4 000
Total Current Assets	25 000	25 000	21 000	4 000
Total Assets	1 026 000	1 052 000	1 074 000	1 084 000
Total Equity	332 000	297 000	256 000	217 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	680 000	740 000	800 000	860 000
Creditors	0	0	4 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	3 000	2 000	2 000	3 000
Total Current Debt	15 000	15 000	18 000	7 000
Total Equity and Debt	1 026 000	1 052 000	1 074 000	1 084 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,54 %	13,8 %	15,63 %	10,14 %
Debt-to-Equity Ratio	2,05	2,49	3,13	3,96
Operating Profit Margin	64,17 %	61,67 %	64,17 %	58,89 %
Current Ratio	1,67	1,67	1,17	0,57
Quick Ratio	1,67	1,67	1,17	0,57
Equity Ratio	0,32	0,28	0,24	0,2
Gross Profit Margin	100 %	100 %	100 %	100 %