ELIN THORSNES ARKITEKTKONTOR AS

5032 BERGEN

Finances

Share Ownership

Return on Equity

7,21 %

Current Ratio

31,44

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 319 000	572 000	516 000	423 000
Net Income	768 000	202 000	179 000	106 000
Total Assets	11 004 000	10 016 000	9 800 000	9 615 000
Total Equity	10 654 000	9 885 000	9 684 000	9 504 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 319 000	572 000	516 000	423 000
Expenditure	452 000	384 000	389 000	407 000
Operating Profit	867 000	188 000	127 000	16 000
Financial Income	119 000	71 000	103 000	120 000
Financial Costs	0	0	0	0
Financial Balance	119 000	71 000	103 000	120 000
Earnings Before Tax	986 000	259 000	230 000	135 000
Tax	217 000	57 000	51 000	30 000
Net Income	768 000	202 000	179 000	106 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	11 004 000	10 016 000	9 800 000	9 615 000
Total Assets	11 004 000	10 016 000	9 800 000	9 615 000
Total Retained Equity	10 554 000	9 785 000	9 584 000	9 404 000
Total Equity	10 654 000	9 885 000	9 684 000	9 504 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	350 000	130 000	116 000	111 000
Total Equity and Debt	11 004 000	10 016 000	9 800 000	9 615 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 319 000	572 000	516 000	423 000
Other Income	0	0	0	0
Revenue	1 319 000	572 000	516 000	423 000
Cost of Goods Sold	0	0	0	0
Salary Costs	287 000	215 000	214 000	254 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	452 000	384 000	389 000	407 000
Operating Profit	867 000	188 000	127 000	16 000
Financial Income	119 000	71 000	103 000	120 000
Financial Costs	0	0	0	0
Financial Balance	119 000	71 000	103 000	120 000
Dividends	0	0	0	0
Net Income	768 000	202 000	179 000	106 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	10 804 000	9 929 000	9 743 000	9 589 000
Total Current Assets	11 004 000	10 016 000	9 800 000	9 615 000
Total Assets	11 004 000	10 016 000	9 800 000	9 615 000
Total Equity	10 654 000	9 885 000	9 684 000	9 504 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	13 000	12 000	16 000	9 000
Unpaid Taxes	88 000	37 000	26 000	44 000
Dividends	0	0	0	0
Other Current Debt	31 000	24 000	24 000	28 000
Total Current Debt	350 000	130 000	116 000	111 000
Total Equity and Debt	11 004 000	10 016 000	9 800 000	9 615 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,21 %	2,04 %	1,85 %	1,12 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	65,73 %	32,87 %	24,61 %	3,78 %
Current Ratio	31,44	77,05	84,48	86,62
Quick Ratio	31,44	77,05	84,48	86,62
Equity Ratio	0,97	0,99	0,99	0,99
Gross Profit Margin	100 %	100 %	100 %	100 %