E-LAGET BORETTSLAG

7580 SELBU

Finances

Share Ownership

Return on Equity

−168,87 %

Current Ratio

10,57

Debt-to-Equity Ratio

126,47

Key figures (NOK)	2022	2021	2020	2019
Revenue	543 000	542 000	533 000	520 000
Net Income	−179 000	111 000	1 000	−59 000
Total Assets	13 519 000	13 599 000	13 551 000	13 606 000
Total Equity	106 000	285 000	174 000	173 000

Income (NOK)	2022	2021	2020	2019
Revenue	543 000	542 000	533 000	520 000
Expenditure	539 000	292 000	365 000	403 000
Operating Profit	5 000	251 000	169 000	117 000
Financial Income	0	0	0	0
Financial Costs	184 000	140 000	167 000	176 000
Financial Balance	−184 000	−140 000	−167 000	−176 000
Earnings Before Tax	−179 000	111 000	1 000	−59 000
Tax	0	0	0	0
Net Income	−179 000	111 000	1 000	−59 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 446 000	13 446 000	13 446 000	13 446 000
Total Current Assets	74 000	153 000	106 000	161 000
Total Assets	13 519 000	13 599 000	13 551 000	13 606 000
Total Retained Equity	105 000	284 000	173 000	172 000
Total Equity	106 000	285 000	174 000	173 000
Total Long-Term Debt	13 406 000	13 407 000	13 407 000	13 411 000
Total Current Debt	7 000	−94 000	−30 000	22 000
Total Equity and Debt	13 519 000	13 599 000	13 551 000	13 606 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	543 000	542 000	533 000	520 000
Revenue	543 000	542 000	533 000	520 000
Cost of Goods Sold	0	0	0	0
Salary Costs	10 000	6 000	5 000	6 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	539 000	292 000	365 000	403 000
Operating Profit	5 000	251 000	169 000	117 000
Financial Income	0	0	0	0
Financial Costs	184 000	140 000	167 000	176 000
Financial Balance	−184 000	−140 000	−167 000	−176 000
Dividends	0	0	0	0
Net Income	−179 000	111 000	1 000	−59 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	13 446 000	13 446 000	13 446 000	13 446 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	13 446 000	13 446 000	13 446 000	13 446 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	13 446 000	13 446 000	13 446 000	13 446 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	79 000	152 000	106 000	123 000
Total Current Assets	74 000	153 000	106 000	161 000
Total Assets	13 519 000	13 599 000	13 551 000	13 606 000
Total Equity	106 000	285 000	174 000	173 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 406 000	13 407 000	13 407 000	13 411 000
Creditors	0	−99 000	−35 000	17 000
Unpaid Taxes	0	0	0	3 000
Dividends	0	0	0	0
Other Current Debt	7 000	5 000	5 000	3 000
Total Current Debt	7 000	−94 000	−30 000	22 000
Total Equity and Debt	13 519 000	13 599 000	13 551 000	13 606 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−168,87 %	38,95 %	0,57 %	−34,1 %
Debt-to-Equity Ratio	126,47	47,04	77,05	77,52
Operating Profit Margin	0,92 %	46,31 %	31,71 %	22,5 %
Current Ratio	10,57	−1,63	−3,53	7,32
Quick Ratio	10,57	−1,63	−3,53	7,32
Equity Ratio	0,01	0,02	0,01	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %