AS ELISENBERGVEIEN 19

0779 OSLO

Finances

Share Ownership

Return on Equity

20,84 %

Current Ratio

6,18

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 275 000	1 139 000	862 000	1 239 000
Net Income	649 000	610 000	353 000	568 000
Total Assets	3 506 000	2 729 000	2 033 000	2 649 000
Total Equity	3 114 000	2 465 000	1 855 000	1 503 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 275 000	1 139 000	862 000	1 239 000
Expenditure	469 000	379 000	409 000	493 000
Operating Profit	805 000	759 000	453 000	746 000
Financial Income	26 000	23 000	9 000	8 000
Financial Costs	−1 000	0	9 000	26 000
Financial Balance	27 000	23 000	0	−18 000
Earnings Before Tax	832 000	782 000	452 000	729 000
Tax	183 000	172 000	99 000	160 000
Net Income	649 000	610 000	353 000	568 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 219 000	1 353 000	1 486 000	1 620 000
Total Current Assets	2 287 000	1 376 000	546 000	1 029 000
Total Assets	3 506 000	2 729 000	2 033 000	2 649 000
Total Retained Equity	2 485 000	1 836 000	1 226 000	874 000
Total Equity	3 114 000	2 465 000	1 855 000	1 503 000
Total Long-Term Debt	22 000	34 000	44 000	921 000
Total Current Debt	370 000	230 000	133 000	225 000
Total Equity and Debt	3 506 000	2 729 000	2 033 000	2 649 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 166 000	1 139 000	862 000	0
Other Income	110 000	0	0	1 239 000
Revenue	1 275 000	1 139 000	862 000	1 239 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	133 000	133 000	133 000	133 000
Impairment	0	0	0	0
Expenditure	469 000	379 000	409 000	493 000
Operating Profit	805 000	759 000	453 000	746 000
Financial Income	26 000	23 000	9 000	8 000
Financial Costs	−1 000	0	9 000	26 000
Financial Balance	27 000	23 000	0	−18 000
Dividends	0	0	0	0
Net Income	649 000	610 000	353 000	568 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 219 000	1 353 000	1 486 000	1 620 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 219 000	1 353 000	1 486 000	1 620 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 219 000	1 353 000	1 486 000	1 620 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	904 000	514 000	11 000	719 000
Total Current Assets	2 287 000	1 376 000	546 000	1 029 000
Total Assets	3 506 000	2 729 000	2 033 000	2 649 000
Total Equity	3 114 000	2 465 000	1 855 000	1 503 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	22 000	34 000	44 000	921 000
Creditors	0	0	0	0
Unpaid Taxes	35 000	47 000	28 000	55 000
Dividends	0	0	0	0
Other Current Debt	140 000	0	0	5 000
Total Current Debt	370 000	230 000	133 000	225 000
Total Equity and Debt	3 506 000	2 729 000	2 033 000	2 649 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,84 %	24,75 %	19,03 %	37,79 %
Debt-to-Equity Ratio	0,01	0,01	0,02	0,61
Operating Profit Margin	63,14 %	66,64 %	52,55 %	60,21 %
Current Ratio	6,18	5,98	4,11	4,57
Quick Ratio	6,18	5,98	4,11	4,57
Equity Ratio	0,89	0,9	0,91	0,57
Gross Profit Margin	100 %	100 %	100 %	100 %