ELVELY EIENDOM AS

2833 RAUFOSS

Finances

Share Ownership

Return on Equity

7,92 %

Current Ratio

10,79

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	606 000	540 000	500 000	500 000
Net Income	358 000	−111 000	−71 000	340 000
Total Assets	4 695 000	4 197 000	6 071 000	4 575 000
Total Equity	4 521 000	4 163 000	4 306 000	4 376 000

Income (NOK)	2022	2021	2020	2019
Revenue	606 000	540 000	500 000	500 000
Expenditure	154 000	681 000	635 000	80 000
Operating Profit	451 000	−141 000	−135 000	420 000
Financial Income	8 000	1 000	7 000	18 000
Financial Costs	0	2 000	2 000	2 000
Financial Balance	8 000	−1 000	5 000	16 000
Earnings Before Tax	460 000	−142 000	−131 000	436 000
Tax	101 000	−31 000	−60 000	95 000
Net Income	358 000	−111 000	−71 000	340 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 854 000	3 896 000	3 861 000	2 515 000
Total Current Assets	842 000	301 000	2 210 000	2 060 000
Total Assets	4 695 000	4 197 000	6 071 000	4 575 000
Total Retained Equity	4 121 000	3 763 000	3 906 000	3 976 000
Total Equity	4 521 000	4 163 000	4 306 000	4 376 000
Total Long-Term Debt	97 000	34 000	33 000	94 000
Total Current Debt	78 000	0	1 733 000	105 000
Total Equity and Debt	4 695 000	4 197 000	6 071 000	4 575 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	606 000	540 000	500 000	500 000
Other Income	0	0	0	0
Revenue	606 000	540 000	500 000	500 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	42 000	41 000	40 000	40 000
Impairment	0	0	0	0
Expenditure	154 000	681 000	635 000	80 000
Operating Profit	451 000	−141 000	−135 000	420 000
Financial Income	8 000	1 000	7 000	18 000
Financial Costs	0	2 000	2 000	2 000
Financial Balance	8 000	−1 000	5 000	16 000
Dividends	0	0	0	340 000
Net Income	358 000	−111 000	−71 000	340 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 854 000	3 896 000	3 861 000	2 515 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 854 000	3 896 000	3 861 000	2 515 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 854 000	3 896 000	3 861 000	2 515 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	703 000	186 000	1 814 000	2 054 000
Total Current Assets	842 000	301 000	2 210 000	2 060 000
Total Assets	4 695 000	4 197 000	6 071 000	4 575 000
Total Equity	4 521 000	4 163 000	4 306 000	4 376 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	97 000	34 000	33 000	94 000
Creditors	5 000	0	1 733 000	0
Unpaid Taxes	34 000	0	0	13 000
Dividends	0	0	0	340 000
Other Current Debt	0	0	0	0
Total Current Debt	78 000	0	1 733 000	105 000
Total Equity and Debt	4 695 000	4 197 000	6 071 000	4 575 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,92 %	−2,67 %	−1,65 %	7,77 %
Debt-to-Equity Ratio	0,02	0,01	0,01	0,02
Operating Profit Margin	74,42 %	−26,11 %	−27 %	84 %
Current Ratio	10,79	-	1,28	19,62
Quick Ratio	10,79	-	1,28	19,62
Equity Ratio	0,96	0,99	0,71	0,96
Gross Profit Margin	100 %	100 %	100 %	100 %