BANE-VEI ELEKTRO AS

1900 FETSUND

Finances

Share Ownership

Return on Equity

59,53 %

Current Ratio

1,92

Debt-to-Equity Ratio

1,4

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 000 000	2 324 000	2 130 000	2 817 000
Net Income	281 000	793 000	435 000	900 000
Total Assets	1 549 000	1 121 000	1 213 000	6 060 000
Total Equity	472 000	342 000	475 000	2 446 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 000 000	2 324 000	2 130 000	2 817 000
Expenditure	1 623 000	1 294 000	1 541 000	1 506 000
Operating Profit	377 000	1 029 000	589 000	1 311 000
Financial Income	2 000	0	1 000	0
Financial Costs	19 000	13 000	31 000	156 000
Financial Balance	−17 000	−13 000	−30 000	−156 000
Earnings Before Tax	360 000	1 016 000	559 000	1 155 000
Tax	79 000	224 000	123 000	255 000
Net Income	281 000	793 000	435 000	900 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	750 000	393 000	492 000	6 014 000
Total Current Assets	799 000	728 000	722 000	46 000
Total Assets	1 549 000	1 121 000	1 213 000	6 060 000
Total Retained Equity	442 000	312 000	445 000	2 416 000
Total Equity	472 000	342 000	475 000	2 446 000
Total Long-Term Debt	661 000	268 000	426 000	3 165 000
Total Current Debt	416 000	512 000	312 000	450 000
Total Equity and Debt	1 549 000	1 121 000	1 213 000	6 060 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 990 000	2 324 000	2 104 000	2 657 000
Other Income	10 000	0	26 000	160 000
Revenue	2 000 000	2 324 000	2 130 000	2 817 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 083 000	961 000	1 145 000	1 007 000
Depreciation	221 000	98 000	123 000	201 000
Impairment	0	0	0	0
Expenditure	1 623 000	1 294 000	1 541 000	1 506 000
Operating Profit	377 000	1 029 000	589 000	1 311 000
Financial Income	2 000	0	1 000	0
Financial Costs	19 000	13 000	31 000	156 000
Financial Balance	−17 000	−13 000	−30 000	−156 000
Dividends	124 000	407 000	3 208 000	0
Net Income	281 000	793 000	435 000	900 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	5 400 000
Machinery and Plant Facilities	750 000	393 000	492 000	614 000
Fixtures	0	0	0	0
Total Tangible Assets	750 000	393 000	492 000	6 014 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	750 000	393 000	492 000	6 014 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	324 000	315 000	303 000	46 000
Total Current Assets	799 000	728 000	722 000	46 000
Total Assets	1 549 000	1 121 000	1 213 000	6 060 000
Total Equity	472 000	342 000	475 000	2 446 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	661 000	268 000	426 000	3 165 000
Creditors	39 000	27 000	0	17 000
Unpaid Taxes	151 000	171 000	175 000	177 000
Dividends	124 000	407 000	3 208 000	0
Other Current Debt	147 000	134 000	0	0
Total Current Debt	416 000	512 000	312 000	450 000
Total Equity and Debt	1 549 000	1 121 000	1 213 000	6 060 000

Financial indicators	2022	2021	2020	2019
Return on Equity	59,53 %	231,87 %	91,58 %	36,79 %
Debt-to-Equity Ratio	1,4	0,78	0,9	1,29
Operating Profit Margin	18,85 %	44,28 %	27,65 %	46,54 %
Current Ratio	1,92	1,42	2,31	0,1
Quick Ratio	1,92	1,42	2,31	0,1
Equity Ratio	0,3	0,31	0,39	0,4
Gross Profit Margin	100 %	100 %	100 %	100 %