ELBYGG TAKST AS

3023 DRAMMEN

Finances

Share Ownership

Return on Equity

41,26 %

Current Ratio

0,41

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 014 000	1 332 000	1 340 000	1 470 000
Net Income	−335 000	−436 000	864 000	166 000
Total Assets	584 000	469 000	1 054 000	636 000
Total Equity	−812 000	−481 000	−46 000	−910 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 014 000	1 332 000	1 340 000	1 470 000
Expenditure	1 309 000	1 748 000	271 000	1 255 000
Operating Profit	−295 000	−416 000	1 069 000	214 000
Financial Income	0	0	0	0
Financial Costs	8 000	20 000	14 000	20 000
Financial Balance	−8 000	−20 000	−14 000	−20 000
Earnings Before Tax	−302 000	−436 000	1 055 000	195 000
Tax	33 000	0	190 000	28 000
Net Income	−335 000	−436 000	864 000	166 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 000	39 000	60 000	88 000
Total Current Assets	571 000	430 000	993 000	549 000
Total Assets	584 000	469 000	1 054 000	636 000
Total Retained Equity	−1 012 000	−681 000	−246 000	−1 110 000
Total Equity	−812 000	−481 000	−46 000	−910 000
Total Long-Term Debt	0	311 000	363 000	412 000
Total Current Debt	1 396 000	640 000	737 000	1 135 000
Total Equity and Debt	584 000	469 000	1 054 000	636 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 014 000	1 331 000	1 340 000	1 470 000
Other Income	0	0	0	0
Revenue	1 014 000	1 332 000	1 340 000	1 470 000
Cost of Goods Sold	48 000	0	0	0
Salary Costs	732 000	1 048 000	6 000	648 000
Depreciation	31 000	21 000	27 000	38 000
Impairment	0	0	0	0
Expenditure	1 309 000	1 748 000	271 000	1 255 000
Operating Profit	−295 000	−416 000	1 069 000	214 000
Financial Income	0	0	0	0
Financial Costs	8 000	20 000	14 000	20 000
Financial Balance	−8 000	−20 000	−14 000	−20 000
Dividends	0	0	0	0
Net Income	−335 000	−436 000	864 000	166 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	33 000	39 000	56 000	73 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	−21 000	0	4 000	15 000
Total Tangible Assets	12 000	39 000	60 000	88 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 000	39 000	60 000	88 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	449 000	297 000	435 000	143 000
Total Current Assets	571 000	430 000	993 000	549 000
Total Assets	584 000	469 000	1 054 000	636 000
Total Equity	−812 000	−481 000	−46 000	−910 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	311 000	363 000	412 000
Creditors	43 000	49 000	15 000	53 000
Unpaid Taxes	467 000	147 000	118 000	124 000
Dividends	0	0	0	0
Other Current Debt	873 000	443 000	414 000	929 000
Total Current Debt	1 396 000	640 000	737 000	1 135 000
Total Equity and Debt	584 000	469 000	1 054 000	636 000

Financial indicators	2022	2021	2020	2019
Return on Equity	41,26 %	90,64 %	−1 878,26 %	−18,24 %
Debt-to-Equity Ratio	−0	−0,65	−7,89	−0,45
Operating Profit Margin	−29,09 %	−31,23 %	79,78 %	14,56 %
Current Ratio	0,41	0,67	1,35	0,48
Quick Ratio	0,41	0,67	1,35	0,48
Equity Ratio	−1,39	−1,03	−0,04	−1,43
Gross Profit Margin	95,27 %	100 %	100 %	100 %