E&L BIRKELAND AS

5392 STOREBØ

Finances

Share Ownership

Return on Equity

27,47 %

Current Ratio

0,02

Debt-to-Equity Ratio

−2,85

Key figures (NOK)	2022	2021	2020	2019
Revenue	158 000	281 000	696 000	143 000
Net Income	−114 000	55 000	420 000	−332 000
Total Assets	1 401 000	1 471 000	1 553 000	3 056 000
Total Equity	−415 000	−300 000	−355 000	−775 000

Income (NOK)	2022	2021	2020	2019
Revenue	158 000	281 000	696 000	143 000
Expenditure	193 000	171 000	166 000	321 000
Operating Profit	−35 000	110 000	530 000	−178 000
Financial Income	3 000	6 000	4 000	0
Financial Costs	81 000	62 000	114 000	153 000
Financial Balance	−78 000	−56 000	−110 000	−153 000
Earnings Before Tax	−114 000	55 000	420 000	−332 000
Tax	0	0	0	0
Net Income	−114 000	55 000	420 000	−332 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 388 000	1 470 000	1 552 000	3 042 000
Total Current Assets	13 000	0	1 000	14 000
Total Assets	1 401 000	1 471 000	1 553 000	3 056 000
Total Retained Equity	−445 000	−330 000	−385 000	−805 000
Total Equity	−415 000	−300 000	−355 000	−775 000
Total Long-Term Debt	1 181 000	1 223 000	1 290 000	2 423 000
Total Current Debt	635 000	548 000	619 000	1 408 000
Total Equity and Debt	1 401 000	1 471 000	1 553 000	3 056 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 000	32 000	0	4 000
Other Income	155 000	249 000	696 000	139 000
Revenue	158 000	281 000	696 000	143 000
Cost of Goods Sold	0	0	19 000	29 000
Salary Costs	0	0	0	0
Depreciation	82 000	82 000	82 000	192 000
Impairment	0	0	0	0
Expenditure	193 000	171 000	166 000	321 000
Operating Profit	−35 000	110 000	530 000	−178 000
Financial Income	3 000	6 000	4 000	0
Financial Costs	81 000	62 000	114 000	153 000
Financial Balance	−78 000	−56 000	−110 000	−153 000
Dividends	0	0	0	0
Net Income	−114 000	55 000	420 000	−332 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 388 000	1 470 000	1 552 000	3 042 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 388 000	1 470 000	1 552 000	3 042 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 388 000	1 470 000	1 552 000	3 042 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	13 000	0	1 000	7 000
Total Current Assets	13 000	0	1 000	14 000
Total Assets	1 401 000	1 471 000	1 553 000	3 056 000
Total Equity	−415 000	−300 000	−355 000	−775 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 181 000	1 223 000	1 290 000	2 423 000
Creditors	0	0	0	0
Unpaid Taxes	23 000	27 000	25 000	7 000
Dividends	0	0	0	0
Other Current Debt	612 000	520 000	593 000	1 401 000
Total Current Debt	635 000	548 000	619 000	1 408 000
Total Equity and Debt	1 401 000	1 471 000	1 553 000	3 056 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,47 %	−18,33 %	−118,31 %	42,84 %
Debt-to-Equity Ratio	−2,85	−4,08	−3,63	−3,13
Operating Profit Margin	−22,15 %	39,15 %	76,15 %	−124,48 %
Current Ratio	0,02	0	0	0,01
Quick Ratio	0,02	0	0	0,01
Equity Ratio	−0,3	−0,2	−0,23	−0,25
Gross Profit Margin	100 %	100 %	97,27 %	79,72 %