ELI SJURSDOTTERSV 6 OG 8 BORETTSLAG

7044 TRONDHEIM

Finances

Share Ownership

Return on Equity

14 %

Current Ratio

9,99

Debt-to-Equity Ratio

3,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 055 000	1 021 000	1 011 000	1 026 000
Net Income	370 000	230 000	332 000	360 000
Total Assets	11 093 000	11 010 000	10 967 000	11 217 000
Total Equity	2 642 000	2 272 000	2 042 000	1 710 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 055 000	1 021 000	1 011 000	1 026 000
Expenditure	561 000	670 000	524 000	503 000
Operating Profit	493 000	351 000	487 000	523 000
Financial Income	17 000	11 000	13 000	10 000
Financial Costs	140 000	133 000	167 000	173 000
Financial Balance	−123 000	−122 000	−154 000	−163 000
Earnings Before Tax	370 000	230 000	332 000	360 000
Tax	0	0	0	0
Net Income	370 000	230 000	332 000	360 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 964 000	9 964 000	9 964 000	9 964 000
Total Current Assets	1 129 000	1 046 000	1 003 000	1 253 000
Total Assets	11 093 000	11 010 000	10 967 000	11 217 000
Total Retained Equity	2 641 000	2 271 000	2 041 000	1 708 000
Total Equity	2 642 000	2 272 000	2 042 000	1 710 000
Total Long-Term Debt	8 338 000	8 575 000	8 810 000	9 378 000
Total Current Debt	113 000	164 000	115 000	129 000
Total Equity and Debt	11 093 000	11 010 000	10 967 000	11 217 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 055 000	1 021 000	1 011 000	1 026 000
Revenue	1 055 000	1 021 000	1 011 000	1 026 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	5 000
Impairment	0	0	0	0
Expenditure	561 000	670 000	524 000	503 000
Operating Profit	493 000	351 000	487 000	523 000
Financial Income	17 000	11 000	13 000	10 000
Financial Costs	140 000	133 000	167 000	173 000
Financial Balance	−123 000	−122 000	−154 000	−163 000
Dividends	0	0	0	0
Net Income	370 000	230 000	332 000	360 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 964 000	9 964 000	9 964 000	9 920 000
Machinery and Plant Facilities	0	0	0	44 000
Fixtures	0	0	0	0
Total Tangible Assets	9 964 000	9 964 000	9 964 000	9 964 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 964 000	9 964 000	9 964 000	9 964 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 100 000	1 020 000	972 000	1 229 000
Total Current Assets	1 129 000	1 046 000	1 003 000	1 253 000
Total Assets	11 093 000	11 010 000	10 967 000	11 217 000
Total Equity	2 642 000	2 272 000	2 042 000	1 710 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 338 000	8 575 000	8 810 000	9 378 000
Creditors	72 000	131 000	81 000	55 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	2 000	0	0	74 000
Total Current Debt	113 000	164 000	115 000	129 000
Total Equity and Debt	11 093 000	11 010 000	10 967 000	11 217 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14 %	10,12 %	16,26 %	21,05 %
Debt-to-Equity Ratio	3,16	3,77	4,31	5,48
Operating Profit Margin	46,73 %	34,38 %	48,17 %	50,97 %
Current Ratio	9,99	6,38	8,72	9,71
Quick Ratio	9,99	6,38	8,72	9,71
Equity Ratio	0,24	0,21	0,19	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %