ELITE BIL EIENDOM AS

2830 RAUFOSS

Finances

Return on Equity

2,67 %

Current Ratio

0,24

Debt-to-Equity Ratio

7,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 718 000	1 222 000	1 115 000	999 000
Net Income	50 000	138 000	163 000	50 000
Total Assets	15 493 000	8 117 000	8 351 000	8 774 000
Total Equity	1 872 000	1 661 000	1 643 000	1 480 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 718 000	1 222 000	1 115 000	999 000
Expenditure	1 153 000	810 000	636 000	705 000
Operating Profit	565 000	412 000	479 000	294 000
Financial Income	0	0	0	0
Financial Costs	543 000	235 000	270 000	230 000
Financial Balance	−543 000	−235 000	−270 000	−230 000
Earnings Before Tax	22 000	177 000	209 000	64 000
Tax	−28 000	39 000	46 000	14 000
Net Income	50 000	138 000	163 000	50 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 398 000	7 999 000	8 042 000	8 771 000
Total Current Assets	95 000	118 000	310 000	4 000
Total Assets	15 493 000	8 117 000	8 351 000	8 774 000
Total Retained Equity	1 782 000	1 571 000	1 543 000	1 380 000
Total Equity	1 872 000	1 661 000	1 643 000	1 480 000
Total Long-Term Debt	13 228 000	6 099 000	6 651 000	7 089 000
Total Current Debt	393 000	357 000	57 000	205 000
Total Equity and Debt	15 493 000	8 117 000	8 351 000	8 774 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 718 000	1 222 000	1 115 000	999 000
Revenue	1 718 000	1 222 000	1 115 000	999 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	15 000	0	0
Depreciation	338 000	268 000	293 000	229 000
Impairment	0	0	0	0
Expenditure	1 153 000	810 000	636 000	705 000
Operating Profit	565 000	412 000	479 000	294 000
Financial Income	0	0	0	0
Financial Costs	543 000	235 000	270 000	230 000
Financial Balance	−543 000	−235 000	−270 000	−230 000
Dividends	0	0	0	0
Net Income	50 000	138 000	163 000	50 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	14 136 000	6 711 000	6 661 000	6 827 000
Machinery and Plant Facilities	512 000	563 000	652 000	718 000
Fixtures	14 000	18 000	22 000	0
Total Tangible Assets	14 662 000	7 292 000	7 335 000	7 545 000
Total Fiancial Fixed Assets	736 000	707 000	707 000	1 225 000
Total Fixed Assets	15 398 000	7 999 000	8 042 000	8 771 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	51 000	111 000	303 000	2 000
Total Current Assets	95 000	118 000	310 000	4 000
Total Assets	15 493 000	8 117 000	8 351 000	8 774 000
Total Equity	1 872 000	1 661 000	1 643 000	1 480 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 228 000	6 099 000	6 651 000	7 089 000
Creditors	141 000	23 000	65 000	20 000
Unpaid Taxes	0	46 000	28 000	28 000
Dividends	0	0	0	0
Other Current Debt	252 000	245 000	−70 000	158 000
Total Current Debt	393 000	357 000	57 000	205 000
Total Equity and Debt	15 493 000	8 117 000	8 351 000	8 774 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,67 %	8,31 %	9,92 %	3,38 %
Debt-to-Equity Ratio	7,07	3,67	4,05	4,79
Operating Profit Margin	32,89 %	33,72 %	42,96 %	29,43 %
Current Ratio	0,24	0,33	5,44	0,02
Quick Ratio	0,24	0,33	5,44	0,02
Equity Ratio	0,12	0,2	0,2	0,17
Gross Profit Margin	100 %	100 %	100 %	100 %