FP ELVIRIA AS

2317 HAMAR

Finances

Share Ownership

Return on Equity

0,93 %

Current Ratio

2,78

Debt-to-Equity Ratio

0,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	263 000	256 000	190 000	239 000
Net Income	19 000	0	0	49 000
Total Assets	2 428 000	2 449 000	2 420 000	2 434 000
Total Equity	2 045 000	2 026 000	2 026 000	2 026 000

Income (NOK)	2022	2021	2020	2019
Revenue	263 000	256 000	190 000	239 000
Expenditure	234 000	251 000	179 000	175 000
Operating Profit	28 000	4 000	11 000	65 000
Financial Income	2 000	0	1 000	0
Financial Costs	6 000	4 000	11 000	2 000
Financial Balance	−4 000	−4 000	−10 000	−2 000
Earnings Before Tax	25 000	1 000	1 000	63 000
Tax	6 000	1 000	1 000	14 000
Net Income	19 000	0	0	49 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 378 000	2 380 000	2 383 000	2 385 000
Total Current Assets	50 000	69 000	38 000	49 000
Total Assets	2 428 000	2 449 000	2 420 000	2 434 000
Total Retained Equity	549 000	530 000	530 000	530 000
Total Equity	2 045 000	2 026 000	2 026 000	2 026 000
Total Long-Term Debt	364 000	346 000	374 000	213 000
Total Current Debt	18 000	77 000	20 000	195 000
Total Equity and Debt	2 428 000	2 449 000	2 420 000	2 434 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	263 000	256 000	190 000	239 000
Other Income	0	0	0	0
Revenue	263 000	256 000	190 000	239 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	2 000	2 000	2 000	2 000
Impairment	0	0	0	0
Expenditure	234 000	251 000	179 000	175 000
Operating Profit	28 000	4 000	11 000	65 000
Financial Income	2 000	0	1 000	0
Financial Costs	6 000	4 000	11 000	2 000
Financial Balance	−4 000	−4 000	−10 000	−2 000
Dividends	0	0	0	0
Net Income	19 000	0	0	49 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 371 000	2 371 000	2 371 000	2 371 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	7 000	9 000	11 000	14 000
Total Tangible Assets	2 378 000	2 380 000	2 383 000	2 385 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 378 000	2 380 000	2 383 000	2 385 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	47 000	69 000	38 000	49 000
Total Current Assets	50 000	69 000	38 000	49 000
Total Assets	2 428 000	2 449 000	2 420 000	2 434 000
Total Equity	2 045 000	2 026 000	2 026 000	2 026 000
Short-Term Group Debt	0	0	0	64 000
Total Long-Term Debt	364 000	346 000	374 000	213 000
Creditors	12 000	76 000	0	11 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	19 000	120 000
Total Current Debt	18 000	77 000	20 000	195 000
Total Equity and Debt	2 428 000	2 449 000	2 420 000	2 434 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,93 %	0 %	0 %	2,42 %
Debt-to-Equity Ratio	0,18	0,17	0,18	0,11
Operating Profit Margin	10,65 %	1,56 %	5,79 %	27,2 %
Current Ratio	2,78	0,9	1,9	0,25
Quick Ratio	2,78	0,9	1,9	0,25
Equity Ratio	0,84	0,83	0,84	0,83
Gross Profit Margin	100 %	100 %	100 %	100 %