ELNAN KÅRE

7724 STEINKJER

Finances

Share Ownership

Return on Equity

104,34 %

Current Ratio

4,13

Debt-to-Equity Ratio

Key figures (NOK)	2017	2016	2015	2014
Revenue	591 000	328 000	107 000	96 000
Net Income	457 000	247 000	89 000	69 000
Total Assets	565 000	216 000	0	0
Total Equity	438 000	0	0	0

Income (NOK)	2017	2016	2015	2014
Revenue	591 000	328 000	107 000	96 000
Expenditure	134 000	81 000	18 000	27 000
Operating Profit	457 000	247 000	89 000	69 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	457 000	247 000	89 000	69 000
Tax	0	0	0	0
Net Income	457 000	247 000	89 000	69 000

Balance (NOK)	2017	2016	2014
Total Fixed Assets	40 000	50 000	0
Total Current Assets	525 000	166 000	0
Total Assets	565 000	216 000	0
Total Retained Equity	438 000	0	0
Total Equity	438 000	0	0
Total Long-Term Debt	0	216 000	0
Total Current Debt	127 000	0	20 000
Total Equity and Debt	565 000	216 000	20 000

Cash flow (NOK)	2017	2016	2015	2014
Sales Income	591 000	328 000	107 000	96 000
Other Income	0	0	0	0
Revenue	591 000	328 000	107 000	96 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	134 000	81 000	18 000	27 000
Operating Profit	457 000	247 000	89 000	69 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	457 000	247 000	89 000	69 000

Balance details (NOK)	2017	2016	2014
Goodwill	40 000	50 000	0
Total Intangible Assets	40 000	50 000	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	40 000	50 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	309 000	0	0
Total Current Assets	525 000	166 000	0
Total Assets	565 000	216 000	0
Total Equity	438 000	0	0
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	216 000	0
Creditors	0	0	0
Unpaid Taxes	0	0	20 000
Dividends	0	0	0
Other Current Debt	127 000	0	0
Total Current Debt	127 000	0	20 000
Total Equity and Debt	565 000	216 000	20 000

Financial indicators	2017	2016	2015	2014
Return on Equity	104,34 %	-	-	-
Debt-to-Equity Ratio	0	-	-	-
Operating Profit Margin	77,33 %	75,3 %	83,18 %	71,88 %
Current Ratio	4,13	-	-	0
Quick Ratio	4,13	-	-	0
Equity Ratio	0,78	0	-	-
Gross Profit Margin	100 %	100 %	100 %	100 %