ELIASSEN EIENDOM AS

6905 FLORØ

Finances

Share Ownership

Return on Equity

104,59 %

Current Ratio

0,46

Debt-to-Equity Ratio

25,71

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 482 000	1 573 000	1 493 000	1 106 000
Net Income	205 000	189 000	257 000	−202 000
Total Assets	8 998 000	9 146 000	9 356 000	9 748 000
Total Equity	196 000	416 000	220 000	8 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 482 000	1 573 000	1 493 000	1 106 000
Expenditure	889 000	1 104 000	868 000	996 000
Operating Profit	593 000	469 000	626 000	111 000
Financial Income	0	4 000	4 000	4 000
Financial Costs	330 000	231 000	300 000	374 000
Financial Balance	−330 000	−227 000	−296 000	−370 000
Earnings Before Tax	263 000	242 000	330 000	−259 000
Tax	58 000	53 000	73 000	−57 000
Net Income	205 000	189 000	257 000	−202 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 250 000	7 646 000	7 890 000	8 305 000
Total Current Assets	1 747 000	1 501 000	1 466 000	1 443 000
Total Assets	8 998 000	9 146 000	9 356 000	9 748 000
Total Retained Equity	−1 158 000	−938 000	−734 000	−546 000
Total Equity	196 000	416 000	220 000	8 000
Total Long-Term Debt	5 040 000	5 509 000	5 977 000	6 365 000
Total Current Debt	3 762 000	3 222 000	3 160 000	3 375 000
Total Equity and Debt	8 998 000	9 146 000	9 356 000	9 748 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	90 000	18 000	0
Other Income	1 482 000	1 483 000	1 475 000	1 106 000
Revenue	1 482 000	1 573 000	1 493 000	1 106 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	457 000	444 000	430 000	430 000
Impairment	0	0	0	0
Expenditure	889 000	1 104 000	868 000	996 000
Operating Profit	593 000	469 000	626 000	111 000
Financial Income	0	4 000	4 000	4 000
Financial Costs	330 000	231 000	300 000	374 000
Financial Balance	−330 000	−227 000	−296 000	−370 000
Dividends	0	0	0	0
Net Income	205 000	189 000	257 000	−202 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	135 000	73 000	15 000	0
Real Eastate	7 116 000	7 573 000	7 875 000	8 305 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 116 000	7 573 000	7 875 000	8 305 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 250 000	7 646 000	7 890 000	8 305 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	1 747 000	1 501 000	1 466 000	1 443 000
Total Assets	8 998 000	9 146 000	9 356 000	9 748 000
Total Equity	196 000	416 000	220 000	8 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 040 000	5 509 000	5 977 000	6 365 000
Creditors	68 000	83 000	57 000	42 000
Unpaid Taxes	41 000	10 000	42 000	20 000
Dividends	0	0	0	0
Other Current Debt	970 000	539 000	697 000	40 000
Total Current Debt	3 762 000	3 222 000	3 160 000	3 375 000
Total Equity and Debt	8 998 000	9 146 000	9 356 000	9 748 000

Financial indicators	2022	2021	2020	2019
Return on Equity	104,59 %	45,43 %	116,82 %	−2 525 %
Debt-to-Equity Ratio	25,71	13,24	27,17	795,63
Operating Profit Margin	40,01 %	29,82 %	41,93 %	10,04 %
Current Ratio	0,46	0,47	0,46	0,43
Quick Ratio	0,46	0,47	0,46	0,43
Equity Ratio	0,02	0,05	0,02	0
Gross Profit Margin	100 %	100 %	100 %	100 %