ELECTRO & AUTOMATION TECHNOLOGY AS

4715 ØVREBØ

Finances

Share Ownership

Return on Equity

82,89 %

Current Ratio

1,3

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	549 000	215 000	798 000	111 000
Net Income	63 000	−117 000	103 000	8 000
Total Assets	267 000	114 000	383 000	106 000
Total Equity	76 000	73 000	190 000	87 000

Income (NOK)	2022	2021	2020	2019
Revenue	549 000	215 000	798 000	111 000
Expenditure	486 000	332 000	665 000	101 000
Operating Profit	63 000	−117 000	132 000	10 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	63 000	−117 000	132 000	10 000
Tax	0	0	29 000	2 000
Net Income	63 000	−117 000	103 000	8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 000	9 000	24 000	23 000
Total Current Assets	248 000	105 000	359 000	82 000
Total Assets	267 000	114 000	383 000	106 000
Total Retained Equity	40 000	43 000	160 000	57 000
Total Equity	76 000	73 000	190 000	87 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	191 000	41 000	193 000	19 000
Total Equity and Debt	267 000	114 000	383 000	106 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	549 000	215 000	798 000	111 000
Other Income	0	0	0	0
Revenue	549 000	215 000	798 000	111 000
Cost of Goods Sold	78 000	0	0	49 000
Salary Costs	291 000	272 000	564 000	2 000
Depreciation	7 000	15 000	19 000	15 000
Impairment	0	0	0	0
Expenditure	486 000	332 000	665 000	101 000
Operating Profit	63 000	−117 000	132 000	10 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	60 000	0	0	0
Net Income	63 000	−117 000	103 000	8 000

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	19 000	9 000	24 000	23 000
Total Tangible Assets	19 000	9 000	24 000	23 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	19 000	9 000	24 000	23 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	239 000	99 000	173 000	82 000
Total Current Assets	248 000	105 000	359 000	82 000
Total Assets	267 000	114 000	383 000	106 000
Total Equity	76 000	73 000	190 000	87 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	2 000	3 000	0
Unpaid Taxes	96 000	6 000	96 000	9 000
Dividends	60 000	0	0	0
Other Current Debt	29 000	27 000	60 000	0
Total Current Debt	191 000	41 000	193 000	19 000
Total Equity and Debt	267 000	114 000	383 000	106 000

Financial indicators	2022	2021	2020	2019
Return on Equity	82,89 %	−160,27 %	54,21 %	9,2 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,48 %	−54,42 %	16,54 %	9,01 %
Current Ratio	1,3	2,56	1,86	4,32
Quick Ratio	1,3	2,56	1,86	4,32
Equity Ratio	0,28	0,64	0,5	0,82
Gross Profit Margin	85,79 %	100 %	100 %	55,86 %