ELUNA EIENDOM AS

2420 TRYSIL

Finances

Share Ownership

Return on Equity

2,78 %

Current Ratio

8,09

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	79 000	78 000	78 000	85 000
Net Income	36 000	33 000	36 000	177 000
Total Assets	1 452 000	1 432 000	1 424 000	1 396 000
Total Equity	1 295 000	1 259 000	1 226 000	1 190 000

Income (NOK)	2022	2021	2020	2019
Revenue	79 000	78 000	78 000	85 000
Expenditure	33 000	36 000	32 000	89 000
Operating Profit	46 000	42 000	46 000	−4 000
Financial Income	0	0	0	181 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	181 000
Earnings Before Tax	46 000	42 000	46 000	177 000
Tax	10 000	9 000	10 000	−1 000
Net Income	36 000	33 000	36 000	177 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	312 000	312 000	312 000	312 000
Total Current Assets	1 140 000	1 120 000	1 112 000	1 084 000
Total Assets	1 452 000	1 432 000	1 424 000	1 396 000
Total Retained Equity	1 195 000	1 159 000	1 126 000	1 090 000
Total Equity	1 295 000	1 259 000	1 226 000	1 190 000
Total Long-Term Debt	17 000	29 000	45 000	64 000
Total Current Debt	141 000	144 000	153 000	141 000
Total Equity and Debt	1 452 000	1 432 000	1 424 000	1 396 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	79 000	78 000	78 000	85 000
Revenue	79 000	78 000	78 000	85 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	8 000
Impairment	0	0	0	0
Expenditure	33 000	36 000	32 000	89 000
Operating Profit	46 000	42 000	46 000	−4 000
Financial Income	0	0	0	181 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	181 000
Dividends	0	0	0	0
Net Income	36 000	33 000	36 000	177 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	312 000	312 000	312 000	312 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	312 000	312 000	312 000	312 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	312 000	312 000	312 000	312 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 140 000	1 120 000	1 112 000	1 084 000
Total Current Assets	1 140 000	1 120 000	1 112 000	1 084 000
Total Assets	1 452 000	1 432 000	1 424 000	1 396 000
Total Equity	1 295 000	1 259 000	1 226 000	1 190 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	17 000	29 000	45 000	64 000
Creditors	2 000	3 000	8 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	116 000	116 000	116 000	116 000
Total Current Debt	141 000	144 000	153 000	141 000
Total Equity and Debt	1 452 000	1 432 000	1 424 000	1 396 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,78 %	2,62 %	2,94 %	14,87 %
Debt-to-Equity Ratio	0,01	0,02	0,04	0,05
Operating Profit Margin	58,23 %	53,85 %	58,97 %	−4,71 %
Current Ratio	8,09	7,78	7,27	7,69
Quick Ratio	8,09	7,78	7,27	7,69
Equity Ratio	0,89	0,88	0,86	0,85
Gross Profit Margin	100 %	100 %	100 %	100 %