ELAWAY AS

0180 OSLO

Finances

Share Ownership

Return on Equity

−21,29 %

Current Ratio

2,19

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	56 932 000	29 795 000	0	0
Net Income	−48 705 000	−30 506 000	0	0
Total Assets	252 715 000	190 198 000	21 000	21 000
Total Equity	228 792 000	167 496 000	21 000	21 000

Income (NOK)	2022	2021
Revenue	56 932 000	29 795 000
Expenditure	119 693 000	68 891 000
Operating Profit	−62 762 000	−39 095 000
Financial Income	445 000	25 000
Financial Costs	108 000	29 000
Financial Balance	337 000	−4 000
Earnings Before Tax	−62 425 000	−39 099 000
Tax	−13 720 000	−8 593 000
Net Income	−48 705 000	−30 506 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	200 272 000	129 425 000	0	0
Total Current Assets	52 443 000	60 773 000	21 000	21 000
Total Assets	252 715 000	190 198 000	21 000	21 000
Total Retained Equity	−79 210 000	−30 506 000	0	0
Total Equity	228 792 000	167 496 000	21 000	21 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	23 923 000	22 702 000	0	0
Total Equity and Debt	252 715 000	190 198 000	21 000	21 000

Cash flow (NOK)	2022	2021
Sales Income	37 218 000	21 420 000
Other Income	19 714 000	8 375 000
Revenue	56 932 000	29 795 000
Cost of Goods Sold	49 815 000	24 845 000
Salary Costs	27 612 000	12 252 000
Depreciation	5 238 000	2 917 000
Impairment	0	9 601 000
Expenditure	119 693 000	68 891 000
Operating Profit	−62 762 000	−39 095 000
Financial Income	445 000	25 000
Financial Costs	108 000	29 000
Financial Balance	337 000	−4 000
Dividends	0	0
Net Income	−48 705 000	−30 506 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	54 780 000	19 372 000	0	0
Real Eastate	123 286 000	109 137 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	965 000	204 000	0	0
Total Tangible Assets	124 251 000	109 340 000	0	0
Total Fiancial Fixed Assets	21 241 000	712 000	0	0
Total Fixed Assets	200 272 000	129 425 000	0	0
Stock	12 614 000	4 784 000	0	0
Total Investments	0	0	0	0
Cash, Bank	24 025 000	38 652 000	21 000	21 000
Total Current Assets	52 443 000	60 773 000	21 000	21 000
Total Assets	252 715 000	190 198 000	21 000	21 000
Total Equity	228 792 000	167 496 000	21 000	21 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	14 135 000	17 087 000	0	0
Unpaid Taxes	2 221 000	1 519 000	0	0
Dividends	0	0	0	0
Other Current Debt	7 566 000	4 096 000	0	0
Total Current Debt	23 923 000	22 702 000	0	0
Total Equity and Debt	252 715 000	190 198 000	21 000	21 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−21,29 %	−18,21 %	0 %	0 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−110,24 %	−131,21 %	-	-
Current Ratio	2,19	2,68	-	-
Quick Ratio	4,64	3,39	-	-
Equity Ratio	0,91	0,88	1	1
Gross Profit Margin	12,5 %	16,61 %	-	-