Rental and operating of own or leased real estate
ELIAS SMITHSVEI 10 AS
Revenue 2024
NOK 10.6m
Operating profit
NOK 7.1m
Equity
NOK 23.7m
Incorporated
2017
Share capital
NOK 275,000
90
Credit score
Meget lav risiko
Operating margin
66.4%
66.4%
Net margin
52.9%
52.9%
Equity ratio
68.8%
68.8%
Current ratio
0.79
0.79
Debt ratio
0.45
0.45
Audit
Audited
Audited
Analysis
- ▲ Selskapet har en god egenkapitalandel på 68.8%.
- ▼ Kortsiktig gjeld overstiger omløpsmidlene – negativ likviditetsgrad.
- ▲ Sterk driftsmargin på 66.4%.
Income statement
Periode: 2024-01-01 – 2024-12-31 · Alle tall i NOK
| Total operating revenue | NOK 10.6m |
| Total operating costs | NOK 3.6m |
| Operating profit (EBIT) | NOK 7.1m |
| Net financial items | NOK 158,000 |
| Profit before tax | NOK 7.2m |
| Profit for the year | NOK 5.6m |
Balance sheet
Per 2024-12-31 · Alle tall i NOK
Assets
| Non-current assets | NOK 27.0m |
| Current assets | NOK 7.5m |
| Total assets | NOK 34.5m |
Equity and liabilities
| Paid-in equity | NOK 20.1m |
| Retained earnings | NOK 3.6m |
| Total equity | NOK 23.7m |
| Current liabilities | NOK 9.5m |
| Non-current liabilities | NOK 1.2m |
| Total equity and liabilities | NOK 34.5m |
Full financial statements
Reconciled against the register
↓ Download annual report (PDF)
Financial year 2024 · NOK · read automatically from the filed annual report
Cash and bank deposits
NOK 4.8m
NOK 4.8m
Income statement
| 2024 | Previous year | |
|---|---|---|
| Annen driftsinntekt | NOK 1.8m | NOK 2.6m |
| Sum inntekter | NOK 10.6m | NOK 10.9m |
| Varekostnad | NOK 2.6m | NOK 2.5m |
| Annen driftskostnad | NOK 1.0m | NOK 707,000 |
| Sum kostnader | NOK 3.6m | NOK 3.2m |
| Driftsresultat | NOK 7.1m | NOK 7.7m |
| Annen renteinntekt | NOK 155,000 | NOK 123,000 |
| Sum finansinntekter | NOK 158,000 | NOK 123,000 |
| Netto finans | NOK 158,000 | NOK 123,000 |
| Resultat før skattekostnad | NOK 7.2m | NOK 7.8m |
| Skattekostnad på resultat | NOK 1.6m | NOK 1.7m |
| Årsresultat | NOK 5.6m | NOK 6.1m |
| Årsresultat etter minoritetsinteresser | NOK 5.6m | NOK 6.1m |
| Totalresultat | NOK 5.6m | NOK 6.1m |
| Avgitt konsernbidrag | NOK 5.1m | NOK 5.2m |
| Sum overføringer og disponeringer | NOK 5.6m | NOK 6.1m |
Balance sheet
| 2024 | Previous year | |
|---|---|---|
| Avsatt til annen egenkapital | NOK 524,000 | NOK 951,000 |
| Tomter, bygninger o.a. fast elendom | NOK 27.0m | NOK 27.0m |
| Sum varige driftsmidler | NOK 27.0m | NOK 27.0m |
| Sum anleggsmidler | NOK 27.0m | NOK 27.0m |
| Sun varer | NOK 2.6m | NOK 2.6m |
| Kundefordringer | NOK 86,000 | NOK 915,000 |
| Andre kortsiktige fordringer | – | NOK 111,000 |
| Sum fordringer | NOK 86,000 | NOK 1.0m |
| Sum bankinnskudd kontanter og lignende | NOK 4.8m | NOK 3.7m |
| Sum omløpsmidler | NOK 7.5m | NOK 7.3m |
| SUM EIENDELER | NOK 34.5m | NOK 34.3m |
| Aksjekapital | NOK 275,000 | NOK 275,000 |
| Overkurs | NOK 19.9m | NOK 19.9m |
| Annen innskutt egenkapital | NOK −6,000 | NOK −6,000 |
| Sum innskutt egenkapital | NOK 20.1m | NOK 20.1m |
| Annen egenkapital | NOK 3.6m | NOK 3.1m |
| Sum opptjent egenkapital | NOK 3.6m | NOK 3.1m |
| Sum egenkapital | NOK 23.7m | NOK 23.2m |
| Utsatt skatt | NOK 1.2m | NOK 1.1m |
| Sum avsetninger for forpliktelser | NOK 1.2m | NOK 1.1m |
| Sum langsiktig gjeld | NOK 1.2m | NOK 1.1m |
| Leverandørgjeld | NOK 282,000 | NOK 228,000 |
| Betalbar skatt | – | NOK 104,000 |
| Skyldig offentlige avgifter | NOK 36,000 | NOK 31,000 |
| Kortsiktig konserngjeld | NOK 9.2m | NOK 9.3m |
| Annen kortsiktig gjeld | – | NOK 285,000 |
| Sum kortsiktig gjeld | NOK 9.5m | NOK 10.0m |
| Sum gjeld | NOK 10.8m | NOK 11.1m |
| SUM EGENKAPITAL OG GJELD | NOK 34.5m | NOK 34.3m |
The figures are read automatically from the filed annual report and may contain errors. Control figures are reconciled against the Register of Company Accounts.
Source: the Brønnøysund registers / the Register of Company Accounts. Credit score calculated by Biztrac.
Source: Biztrac.no · Data from the Brønnøysund Register Centre and the Norwegian Tax Administration · Last updated 15.06.2026.