EL-POWER CONSULT AS

3610 KONGSBERG

Finances

Share Ownership

Return on Equity

89,01 %

Current Ratio

2,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 182 000	1 634 000	1 676 000	1 843 000
Net Income	745 000	314 000	339 000	452 000
Total Assets	1 585 000	1 894 000	1 516 000	1 525 000
Total Equity	837 000	91 000	1 059 000	720 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 182 000	1 634 000	1 676 000	1 843 000
Expenditure	1 217 000	1 231 000	1 228 000	1 261 000
Operating Profit	965 000	403 000	448 000	582 000
Financial Income	0	0	0	1 000
Financial Costs	9 000	1 000	11 000	3 000
Financial Balance	−9 000	−1 000	−11 000	−2 000
Earnings Before Tax	956 000	402 000	437 000	580 000
Tax	210 000	88 000	98 000	127 000
Net Income	745 000	314 000	339 000	452 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 000	38 000	29 000	52 000
Total Current Assets	1 563 000	1 856 000	1 488 000	1 473 000
Total Assets	1 585 000	1 894 000	1 516 000	1 525 000
Total Retained Equity	807 000	61 000	1 029 000	690 000
Total Equity	837 000	91 000	1 059 000	720 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	749 000	1 803 000	458 000	806 000
Total Equity and Debt	1 585 000	1 894 000	1 516 000	1 525 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 182 000	1 634 000	1 676 000	1 843 000
Other Income	0	0	0	0
Revenue	2 182 000	1 634 000	1 676 000	1 843 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 040 000	1 059 000	1 051 000	1 061 000
Depreciation	16 000	14 000	27 000	32 000
Impairment	0	0	0	0
Expenditure	1 217 000	1 231 000	1 228 000	1 261 000
Operating Profit	965 000	403 000	448 000	582 000
Financial Income	0	0	0	1 000
Financial Costs	9 000	1 000	11 000	3 000
Financial Balance	−9 000	−1 000	−11 000	−2 000
Dividends	0	1 281 000	0	0
Net Income	745 000	314 000	339 000	452 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	4 000	4 000	4 000	2 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	18 000	34 000	24 000	51 000
Total Tangible Assets	18 000	34 000	24 000	51 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	23 000	38 000	29 000	52 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 088 000	1 444 000	1 019 000	1 044 000
Total Current Assets	1 563 000	1 856 000	1 488 000	1 473 000
Total Assets	1 585 000	1 894 000	1 516 000	1 525 000
Total Equity	837 000	91 000	1 059 000	720 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	2 000	−2 000	0
Unpaid Taxes	438 000	310 000	238 000	479 000
Dividends	0	1 281 000	0	0
Other Current Debt	99 000	122 000	122 000	196 000
Total Current Debt	749 000	1 803 000	458 000	806 000
Total Equity and Debt	1 585 000	1 894 000	1 516 000	1 525 000

Financial indicators	2022	2021	2020	2019
Return on Equity	89,01 %	345,05 %	32,01 %	62,78 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	44,23 %	24,66 %	26,73 %	31,58 %
Current Ratio	2,09	1,03	3,25	1,83
Quick Ratio	2,09	1,03	3,25	1,83
Equity Ratio	0,53	0,05	0,7	0,47
Gross Profit Margin	100 %	100 %	100 %	100 %