REAKTOR AS

0570 OSLO

Finances

Share Ownership

Return on Equity

117,63 %

Current Ratio

1,36

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 647 000	5 865 000	3 522 000	3 519 000
Net Income	974 000	142 000	107 000	11 000
Total Assets	3 099 000	1 313 000	1 187 000	1 179 000
Total Equity	828 000	554 000	613 000	506 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 647 000	5 865 000	3 522 000	3 519 000
Expenditure	7 388 000	5 676 000	3 373 000	3 496 000
Operating Profit	1 259 000	189 000	149 000	23 000
Financial Income	1 000	1 000	0	0
Financial Costs	5 000	6 000	7 000	7 000
Financial Balance	−4 000	−5 000	−7 000	−7 000
Earnings Before Tax	1 255 000	184 000	142 000	16 000
Tax	281 000	42 000	35 000	5 000
Net Income	974 000	142 000	107 000	11 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	44 000
Total Current Assets	3 099 000	1 313 000	1 187 000	1 135 000
Total Assets	3 099 000	1 313 000	1 187 000	1 179 000
Total Retained Equity	798 000	524 000	583 000	476 000
Total Equity	828 000	554 000	613 000	506 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 271 000	759 000	574 000	673 000
Total Equity and Debt	3 099 000	1 313 000	1 187 000	1 179 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 647 000	5 865 000	3 522 000	3 519 000
Other Income	0	0	0	0
Revenue	8 647 000	5 865 000	3 522 000	3 519 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 323 000	2 175 000	1 710 000	2 019 000
Depreciation	0	0	9 000	5 000
Impairment	0	0	0	0
Expenditure	7 388 000	5 676 000	3 373 000	3 496 000
Operating Profit	1 259 000	189 000	149 000	23 000
Financial Income	1 000	1 000	0	0
Financial Costs	5 000	6 000	7 000	7 000
Financial Balance	−4 000	−5 000	−7 000	−7 000
Dividends	700 000	100 000	0	0
Net Income	974 000	142 000	107 000	11 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	35 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	9 000
Total Tangible Assets	0	0	0	9 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	44 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 433 000	909 000	571 000	626 000
Total Current Assets	3 099 000	1 313 000	1 187 000	1 135 000
Total Assets	3 099 000	1 313 000	1 187 000	1 179 000
Total Equity	828 000	554 000	613 000	506 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	284 000	84 000	51 000	250 000
Unpaid Taxes	439 000	314 000	344 000	212 000
Dividends	700 000	100 000	0	0
Other Current Debt	567 000	219 000	179 000	211 000
Total Current Debt	2 271 000	759 000	574 000	673 000
Total Equity and Debt	3 099 000	1 313 000	1 187 000	1 179 000

Financial indicators	2022	2021	2020	2019
Return on Equity	117,63 %	25,63 %	17,46 %	2,17 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	14,56 %	3,22 %	4,23 %	0,65 %
Current Ratio	1,36	1,73	2,07	1,69
Quick Ratio	1,36	1,73	2,07	1,69
Equity Ratio	0,27	0,42	0,52	0,43
Gross Profit Margin	100 %	100 %	100 %	100 %