BEIJER ELECTRONICS AS

3413 LIER

Finances

Share Ownership

Return on Equity

21,85 %

Current Ratio

1,41

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	65 868 000	54 272 000	49 635 000	53 016 000
Net Income	1 588 000	1 773 000	1 584 000	4 665 000
Total Assets	25 783 000	26 703 000	31 918 000	24 441 000
Total Equity	7 268 000	7 680 000	9 907 000	15 323 000

Income (NOK)	2022	2021	2020	2019
Revenue	65 868 000	54 272 000	49 635 000	53 016 000
Expenditure	64 137 000	51 997 000	47 833 000	47 310 000
Operating Profit	1 730 000	2 275 000	1 802 000	5 706 000
Financial Income	320 000	173 000	267 000	330 000
Financial Costs	14 000	169 000	35 000	36 000
Financial Balance	306 000	4 000	232 000	294 000
Earnings Before Tax	2 037 000	2 279 000	2 033 000	6 000 000
Tax	448 000	506 000	449 000	1 335 000
Net Income	1 588 000	1 773 000	1 584 000	4 665 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	73 000	69 000	41 000	83 000
Total Current Assets	25 710 000	26 635 000	31 877 000	24 358 000
Total Assets	25 783 000	26 703 000	31 918 000	24 441 000
Total Retained Equity	5 851 000	6 263 000	8 490 000	13 906 000
Total Equity	7 268 000	7 680 000	9 907 000	15 323 000
Total Long-Term Debt	261 000	358 000	477 000	631 000
Total Current Debt	18 254 000	18 666 000	21 534 000	8 488 000
Total Equity and Debt	25 783 000	26 703 000	31 918 000	24 441 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	65 835 000	54 252 000	49 537 000	48 680 000
Other Income	32 000	20 000	98 000	4 336 000
Revenue	65 868 000	54 272 000	49 635 000	53 016 000
Cost of Goods Sold	45 427 000	33 587 000	30 918 000	28 242 000
Salary Costs	14 563 000	13 487 000	12 461 000	14 443 000
Depreciation	34 000	34 000	43 000	175 000
Impairment	0	0	0	0
Expenditure	64 137 000	51 997 000	47 833 000	47 310 000
Operating Profit	1 730 000	2 275 000	1 802 000	5 706 000
Financial Income	320 000	173 000	267 000	330 000
Financial Costs	14 000	169 000	35 000	36 000
Financial Balance	306 000	4 000	232 000	294 000
Dividends	0	0	0	0
Net Income	1 588 000	1 773 000	1 584 000	4 665 000

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	73 000	69 000	41 000	83 000
Total Tangible Assets	73 000	69 000	41 000	83 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	73 000	69 000	41 000	83 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	459 000	435 000	472 000	537 000
Total Current Assets	25 710 000	26 635 000	31 877 000	24 358 000
Total Assets	25 783 000	26 703 000	31 918 000	24 441 000
Total Equity	7 268 000	7 680 000	9 907 000	15 323 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	261 000	358 000	477 000	631 000
Creditors	10 201 000	8 795 000	9 273 000	2 935 000
Unpaid Taxes	3 377 000	3 308 000	2 879 000	2 692 000
Dividends	0	0	0	0
Other Current Debt	2 130 000	1 938 000	1 780 000	2 252 000
Total Current Debt	18 254 000	18 666 000	21 534 000	8 488 000
Total Equity and Debt	25 783 000	26 703 000	31 918 000	24 441 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,85 %	23,09 %	15,99 %	30,44 %
Debt-to-Equity Ratio	0,04	0,05	0,05	0,04
Operating Profit Margin	2,63 %	4,19 %	3,63 %	10,76 %
Current Ratio	1,41	1,43	1,48	2,87
Quick Ratio	1,41	1,43	1,48	2,87
Equity Ratio	0,28	0,29	0,31	0,63
Gross Profit Margin	31,03 %	38,11 %	37,71 %	46,73 %