ATOM ELEKTRO AS

0661 OSLO

Finances

Return on Equity

18,4 %

Current Ratio

3,1

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	39 446 000	42 023 000	24 098 000	55 256 000
Net Income	3 698 000	2 142 000	1 900 000	9 762 000
Total Assets	29 335 000	26 468 000	35 135 000	38 773 000
Total Equity	20 100 000	22 189 000	30 047 000	28 147 000

Income (NOK)	2022	2021	2020	2019
Revenue	39 446 000	42 023 000	24 098 000	55 256 000
Expenditure	35 072 000	39 419 000	21 878 000	43 099 000
Operating Profit	4 373 000	2 604 000	2 220 000	12 157 000
Financial Income	372 000	145 000	220 000	372 000
Financial Costs	1 000	1 000	1 000	9 000
Financial Balance	371 000	144 000	219 000	363 000
Earnings Before Tax	4 745 000	2 748 000	2 439 000	12 520 000
Tax	1 047 000	606 000	539 000	2 758 000
Net Income	3 698 000	2 142 000	1 900 000	9 762 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	737 000	940 000	770 000	919 000
Total Current Assets	28 598 000	25 528 000	34 365 000	37 854 000
Total Assets	29 335 000	26 468 000	35 135 000	38 773 000
Total Retained Equity	19 863 000	21 977 000	29 835 000	27 935 000
Total Equity	20 100 000	22 189 000	30 047 000	28 147 000
Total Long-Term Debt	2 000	15 000	0	0
Total Current Debt	9 232 000	4 265 000	5 088 000	10 626 000
Total Equity and Debt	29 335 000	26 468 000	35 135 000	38 773 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	39 446 000	42 023 000	24 098 000	55 256 000
Other Income	0	0	0	0
Revenue	39 446 000	42 023 000	24 098 000	55 256 000
Cost of Goods Sold	17 156 000	21 178 000	7 878 000	22 165 000
Salary Costs	15 193 000	15 074 000	11 905 000	17 591 000
Depreciation	231 000	208 000	88 000	157 000
Impairment	0	0	0	0
Expenditure	35 072 000	39 419 000	21 878 000	43 099 000
Operating Profit	4 373 000	2 604 000	2 220 000	12 157 000
Financial Income	372 000	145 000	220 000	372 000
Financial Costs	1 000	1 000	1 000	9 000
Financial Balance	371 000	144 000	219 000	363 000
Dividends	0	0	0	0
Net Income	3 698 000	2 142 000	1 900 000	9 762 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	468 000	459 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	737 000	940 000	302 000	460 000
Total Tangible Assets	737 000	940 000	302 000	460 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	737 000	940 000	770 000	919 000
Stock	82 000	82 000	82 000	82 000
Total Investments	0	0	0	0
Cash, Bank	17 750 000	17 350 000	25 865 000	30 005 000
Total Current Assets	28 598 000	25 528 000	34 365 000	37 854 000
Total Assets	29 335 000	26 468 000	35 135 000	38 773 000
Total Equity	20 100 000	22 189 000	30 047 000	28 147 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	15 000	0	0
Creditors	2 554 000	827 000	868 000	823 000
Unpaid Taxes	2 682 000	1 675 000	1 714 000	1 666 000
Dividends	0	0	0	0
Other Current Debt	2 938 000	1 640 000	1 958 000	5 186 000
Total Current Debt	9 232 000	4 265 000	5 088 000	10 626 000
Total Equity and Debt	29 335 000	26 468 000	35 135 000	38 773 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,4 %	9,65 %	6,32 %	34,68 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,09 %	6,2 %	9,21 %	22 %
Current Ratio	3,1	5,99	6,75	3,56
Quick Ratio	3,13	6,1	6,86	3,59
Equity Ratio	0,69	0,84	0,86	0,73
Gross Profit Margin	56,51 %	49,6 %	67,31 %	59,89 %