ELEKTROREPARATØREN FREDRIKSEN AS

8640 HEMNESBERGET

Finances

Share Ownership

Return on Equity

14,83 %

Current Ratio

2,08

Debt-to-Equity Ratio

0,96

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 239 000	3 156 000	2 969 000	2 819 000
Net Income	58 000	10 000	19 000	13 000
Total Assets	1 448 000	1 185 000	1 174 000	1 198 000
Total Equity	391 000	334 000	323 000	304 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 239 000	3 156 000	2 969 000	2 819 000
Expenditure	3 132 000	3 125 000	2 942 000	2 801 000
Operating Profit	106 000	30 000	27 000	17 000
Financial Income	0	0	0	0
Financial Costs	32 000	17 000	2 000	1 000
Financial Balance	−32 000	−17 000	−2 000	−1 000
Earnings Before Tax	74 000	13 000	25 000	16 000
Tax	16 000	3 000	6 000	4 000
Net Income	58 000	10 000	19 000	13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 000	0	0	0
Total Current Assets	1 418 000	1 185 000	1 174 000	1 198 000
Total Assets	1 448 000	1 185 000	1 174 000	1 198 000
Total Retained Equity	361 000	304 000	293 000	274 000
Total Equity	391 000	334 000	323 000	304 000
Total Long-Term Debt	375 000	375 000	0	0
Total Current Debt	681 000	477 000	851 000	894 000
Total Equity and Debt	1 448 000	1 185 000	1 174 000	1 198 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 239 000	3 156 000	2 969 000	2 819 000
Other Income	0	0	0	0
Revenue	3 239 000	3 156 000	2 969 000	2 819 000
Cost of Goods Sold	2 324 000	2 108 000	2 162 000	1 837 000
Salary Costs	403 000	464 000	429 000	612 000
Depreciation	7 000	0	0	0
Impairment	0	0	0	0
Expenditure	3 132 000	3 125 000	2 942 000	2 801 000
Operating Profit	106 000	30 000	27 000	17 000
Financial Income	0	0	0	0
Financial Costs	32 000	17 000	2 000	1 000
Financial Balance	−32 000	−17 000	−2 000	−1 000
Dividends	0	0	0	0
Net Income	58 000	10 000	19 000	13 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	30 000	0	0	0
Total Tangible Assets	30 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	30 000	0	0	0
Stock	65 000	65 000	63 000	63 000
Total Investments	0	0	0	0
Cash, Bank	62 000	89 000	50 000	107 000
Total Current Assets	1 418 000	1 185 000	1 174 000	1 198 000
Total Assets	1 448 000	1 185 000	1 174 000	1 198 000
Total Equity	391 000	334 000	323 000	304 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	375 000	375 000	0	0
Creditors	293 000	221 000	369 000	507 000
Unpaid Taxes	164 000	20 000	57 000	42 000
Dividends	0	0	0	0
Other Current Debt	208 000	233 000	419 000	341 000
Total Current Debt	681 000	477 000	851 000	894 000
Total Equity and Debt	1 448 000	1 185 000	1 174 000	1 198 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,83 %	2,99 %	5,88 %	4,28 %
Debt-to-Equity Ratio	0,96	1,12	0	0
Operating Profit Margin	3,27 %	0,95 %	0,91 %	0,6 %
Current Ratio	2,08	2,48	1,38	1,34
Quick Ratio	2,3	2,88	1,49	1,44
Equity Ratio	0,27	0,28	0,28	0,25
Gross Profit Margin	28,25 %	33,21 %	27,18 %	34,84 %