ELJOVIK AS

4048 HAFRSFJORD

Finances

Share Ownership

Return on Equity

4,54 %

Current Ratio

16,67

Debt-to-Equity Ratio

2,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	361 000	389 000	430 000	428 000
Net Income	107 000	162 000	183 000	180 000
Total Assets	7 465 000	7 265 000	7 130 000	7 171 000
Total Equity	2 356 000	2 258 000	2 168 000	1 999 000

Income (NOK)	2022	2021	2020	2019
Revenue	361 000	389 000	430 000	428 000
Expenditure	136 000	162 000	152 000	115 000
Operating Profit	224 000	227 000	279 000	313 000
Financial Income	0	0	0	0
Financial Costs	87 000	25 000	51 000	82 000
Financial Balance	−87 000	−25 000	−51 000	−82 000
Earnings Before Tax	138 000	202 000	228 000	231 000
Tax	30 000	40 000	46 000	51 000
Net Income	107 000	162 000	183 000	180 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 965 000	6 968 000	6 972 000	6 977 000
Total Current Assets	500 000	297 000	158 000	193 000
Total Assets	7 465 000	7 265 000	7 130 000	7 171 000
Total Retained Equity	2 253 000	2 155 000	2 065 000	1 897 000
Total Equity	2 356 000	2 258 000	2 168 000	1 999 000
Total Long-Term Debt	5 079 000	4 967 000	4 917 000	5 121 000
Total Current Debt	30 000	40 000	46 000	51 000
Total Equity and Debt	7 465 000	7 265 000	7 130 000	7 171 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	361 000	389 000	430 000	428 000
Other Income	0	0	0	0
Revenue	361 000	389 000	430 000	428 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	3 000	4 000	5 000	6 000
Impairment	0	0	0	0
Expenditure	136 000	162 000	152 000	115 000
Operating Profit	224 000	227 000	279 000	313 000
Financial Income	0	0	0	0
Financial Costs	87 000	25 000	51 000	82 000
Financial Balance	−87 000	−25 000	−51 000	−82 000
Dividends	0	0	0	0
Net Income	107 000	162 000	183 000	180 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 952 000	6 952 000	6 952 000	6 952 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	13 000	16 000	20 000	25 000
Total Tangible Assets	6 965 000	6 968 000	6 972 000	6 977 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 965 000	6 968 000	6 972 000	6 977 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	500 000	297 000	158 000	193 000
Total Current Assets	500 000	297 000	158 000	193 000
Total Assets	7 465 000	7 265 000	7 130 000	7 171 000
Total Equity	2 356 000	2 258 000	2 168 000	1 999 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 079 000	4 967 000	4 917 000	5 121 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	30 000	40 000	46 000	51 000
Total Equity and Debt	7 465 000	7 265 000	7 130 000	7 171 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,54 %	7,17 %	8,44 %	9 %
Debt-to-Equity Ratio	2,16	2,2	2,27	2,56
Operating Profit Margin	62,05 %	58,35 %	64,88 %	73,13 %
Current Ratio	16,67	7,43	3,43	3,78
Quick Ratio	16,67	7,43	3,43	3,78
Equity Ratio	0,32	0,31	0,3	0,28
Gross Profit Margin	100 %	100 %	100 %	100 %