ELISENBERGVEIEN 7 AS

0871 OSLO

Finances

Share Ownership

Return on Equity

−58,97 %

Current Ratio

60,69

Debt-to-Equity Ratio

281,85

Key figures (NOK)	2022	2021	2020
Revenue	306 000	514 000	364 000
Net Income	−23 000	−11 000	49 000
Total Assets	11 046 000	11 495 000	11 235 000
Total Equity	39 000	62 000	74 000

Income (NOK)	2022	2021	2020
Revenue	306 000	514 000	364 000
Expenditure	434 000	435 000	254 000
Operating Profit	−128 000	79 000	110 000
Financial Income	348 000	122 000	158 000
Financial Costs	250 000	216 000	207 000
Financial Balance	98 000	−94 000	−49 000
Earnings Before Tax	−30 000	−15 000	61 000
Tax	−6 000	−3 000	12 000
Net Income	−23 000	−11 000	49 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	10 076 000	10 381 000	10 687 000
Total Current Assets	971 000	1 114 000	548 000
Total Assets	11 046 000	11 495 000	11 235 000
Total Retained Equity	9 000	32 000	49 000
Total Equity	39 000	62 000	74 000
Total Long-Term Debt	10 992 000	11 374 000	11 161 000
Total Current Debt	16 000	59 000	0
Total Equity and Debt	11 046 000	11 495 000	11 235 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	306 000	514 000	364 000
Revenue	306 000	514 000	364 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	306 000	306 000	250 000
Impairment	0	0	0
Expenditure	434 000	435 000	254 000
Operating Profit	−128 000	79 000	110 000
Financial Income	348 000	122 000	158 000
Financial Costs	250 000	216 000	207 000
Financial Balance	98 000	−94 000	−49 000
Dividends	0	0	0
Net Income	−23 000	−11 000	49 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	10 056 000	10 361 000	10 667 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	10 056 000	10 361 000	10 667 000
Total Fiancial Fixed Assets	20 000	20 000	20 000
Total Fixed Assets	10 076 000	10 381 000	10 687 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	119 000	334 000	390 000
Total Current Assets	971 000	1 114 000	548 000
Total Assets	11 046 000	11 495 000	11 235 000
Total Equity	39 000	62 000	74 000
Short-Term Group Debt	2 000	0	0
Total Long-Term Debt	10 992 000	11 374 000	11 161 000
Creditors	4 000	8 000	0
Unpaid Taxes	10 000	22 000	0
Dividends	0	0	0
Other Current Debt	0	30 000	0
Total Current Debt	16 000	59 000	0
Total Equity and Debt	11 046 000	11 495 000	11 235 000

Financial indicators	2022	2021	2020
Return on Equity	−58,97 %	−17,74 %	66,22 %
Debt-to-Equity Ratio	281,85	183,45	150,82
Operating Profit Margin	−41,83 %	15,37 %	30,22 %
Current Ratio	60,69	18,88	-
Quick Ratio	60,69	18,88	-
Equity Ratio	0	0,01	0,01
Gross Profit Margin	100 %	100 %	100 %