ELAT AS

0252 OSLO

Finances

Share Ownership

Return on Equity

81,64 %

Current Ratio

3,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	749 000	557 000	310 000	542 000
Net Income	458 000	86 000	180 000	194 000
Total Assets	839 000	478 000	477 000	537 000
Total Equity	561 000	203 000	227 000	104 000

Income (NOK)	2022	2021	2020	2019
Revenue	749 000	557 000	310 000	542 000
Expenditure	160 000	447 000	79 000	289 000
Operating Profit	589 000	111 000	230 000	252 000
Financial Income	1 000	0	0	0
Financial Costs	0	1 000	1 000	0
Financial Balance	1 000	−1 000	−1 000	0
Earnings Before Tax	589 000	111 000	230 000	253 000
Tax	132 000	24 000	51 000	58 000
Net Income	458 000	86 000	180 000	194 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	839 000	478 000	477 000	537 000
Total Assets	839 000	478 000	477 000	537 000
Total Retained Equity	461 000	103 000	127 000	4 000
Total Equity	561 000	203 000	227 000	104 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	278 000	275 000	250 000	433 000
Total Equity and Debt	839 000	478 000	477 000	537 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	749 000	557 000	310 000	542 000
Other Income	0	0	0	0
Revenue	749 000	557 000	310 000	542 000
Cost of Goods Sold	43 000	32 000	0	12 000
Salary Costs	0	282 000	1 000	130 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	160 000	447 000	79 000	289 000
Operating Profit	589 000	111 000	230 000	252 000
Financial Income	1 000	0	0	0
Financial Costs	0	1 000	1 000	0
Financial Balance	1 000	−1 000	−1 000	0
Dividends	100 000	110 000	170 000	190 000
Net Income	458 000	86 000	180 000	194 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	601 000	415 000	217 000	422 000
Total Current Assets	839 000	478 000	477 000	537 000
Total Assets	839 000	478 000	477 000	537 000
Total Equity	561 000	203 000	227 000	104 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	26 000	23 000	0	22 000
Unpaid Taxes	17 000	75 000	18 000	31 000
Dividends	100 000	110 000	170 000	190 000
Other Current Debt	42 000	42 000	12 000	132 000
Total Current Debt	278 000	275 000	250 000	433 000
Total Equity and Debt	839 000	478 000	477 000	537 000

Financial indicators	2022	2021	2020	2019
Return on Equity	81,64 %	42,36 %	79,3 %	186,54 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	78,64 %	19,93 %	74,19 %	46,49 %
Current Ratio	3,02	1,74	1,91	1,24
Quick Ratio	3,02	1,74	1,91	1,24
Equity Ratio	0,67	0,42	0,48	0,19
Gross Profit Margin	94,26 %	94,25 %	100 %	97,79 %