ELINOR CONSULTING EDMOND ROBI

3517 HØNEFOSS

Finances

Share Ownership

Return on Equity

459,86 %

Current Ratio

29,4

Debt-to-Equity Ratio

Key figures (NOK)	2014	2013	2012
Revenue	699 000	572 000	205 000
Net Income	653 000	536 000	202 000
Total Assets	147 000	273 000	121 000
Total Equity	142 000	273 000	121 000

Income (NOK)	2014	2013	2012
Revenue	699 000	572 000	205 000
Expenditure	46 000	37 000	2 000
Operating Profit	653 000	536 000	202 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	653 000	536 000	202 000
Tax	0	0	0
Net Income	653 000	536 000	202 000

Balance (NOK)	2014	2013	2012
Total Fixed Assets	0	0	0
Total Current Assets	147 000	273 000	121 000
Total Assets	147 000	273 000	121 000
Total Retained Equity	142 000	273 000	121 000
Total Equity	142 000	273 000	121 000
Total Long-Term Debt	0	0	0
Total Current Debt	5 000	0	0
Total Equity and Debt	147 000	273 000	121 000

Cash flow (NOK)	2014	2013	2012
Sales Income	699 000	572 000	205 000
Other Income	0	0	0
Revenue	699 000	572 000	205 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	46 000	37 000	2 000
Operating Profit	653 000	536 000	202 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	653 000	536 000	202 000

Balance details (NOK)	2014	2013	2012
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	45 000	273 000	44 000
Total Current Assets	147 000	273 000	121 000
Total Assets	147 000	273 000	121 000
Total Equity	142 000	273 000	121 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	5 000	0	0
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	0	0	0
Total Current Debt	5 000	0	0
Total Equity and Debt	147 000	273 000	121 000

Financial indicators	2014	2013	2012
Return on Equity	459,86 %	196,34 %	166,94 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	93,42 %	93,71 %	98,54 %
Current Ratio	29,4	-	-
Quick Ratio	29,4	-	-
Equity Ratio	0,97	1	1
Gross Profit Margin	100 %	100 %	100 %