ELIN VIIG AS

1397 NESØYA

Finances

Share Ownership

Return on Equity

−44,44 %

Current Ratio

1,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	629 000	627 000	564 000	412 000
Net Income	−8 000	59 000	70 000	−31 000
Total Assets	305 000	289 000	279 000	144 000
Total Equity	18 000	16 000	−44 000	−114 000

Income (NOK)	2022	2021	2020	2019
Revenue	629 000	627 000	564 000	412 000
Expenditure	637 000	550 000	474 000	436 000
Operating Profit	−8 000	76 000	90 000	−24 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−8 000	76 000	90 000	−24 000
Tax	0	17 000	20 000	7 000
Net Income	−8 000	59 000	70 000	−31 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	16 000	36 000
Total Current Assets	305 000	289 000	263 000	108 000
Total Assets	305 000	289 000	279 000	144 000
Total Retained Equity	−12 000	−14 000	−74 000	−144 000
Total Equity	18 000	16 000	−44 000	−114 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	287 000	273 000	323 000	258 000
Total Equity and Debt	305 000	289 000	279 000	144 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	629 000	625 000	564 000	384 000
Other Income	0	2 000	0	29 000
Revenue	629 000	627 000	564 000	412 000
Cost of Goods Sold	2 000	0	0	1 000
Salary Costs	385 000	278 000	219 000	197 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	637 000	550 000	474 000	436 000
Operating Profit	−8 000	76 000	90 000	−24 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−8 000	59 000	70 000	−31 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	16 000	36 000
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	16 000	36 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	304 000	285 000	263 000	108 000
Total Current Assets	305 000	289 000	263 000	108 000
Total Assets	305 000	289 000	279 000	144 000
Total Equity	18 000	16 000	−44 000	−114 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	21 000	10 000	0	0
Unpaid Taxes	47 000	36 000	14 000	16 000
Dividends	0	0	0	0
Other Current Debt	219 000	224 000	309 000	242 000
Total Current Debt	287 000	273 000	323 000	258 000
Total Equity and Debt	305 000	289 000	279 000	144 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−44,44 %	368,75 %	−159,09 %	27,19 %
Debt-to-Equity Ratio	0	0	−0	−0
Operating Profit Margin	−1,27 %	12,12 %	15,96 %	−5,83 %
Current Ratio	1,06	1,06	0,81	0,42
Quick Ratio	1,06	1,06	0,81	0,42
Equity Ratio	0,06	0,06	−0,16	−0,79
Gross Profit Margin	99,68 %	100 %	100 %	99,76 %