KLAR ELEKTRO AS

0481 OSLO

Finances

Share Ownership

Return on Equity

45,94 %

Current Ratio

1,19

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	29 990 000	18 130 000	10 164 000	4 024 000
Net Income	684 000	891 000	927 000	257 000
Total Assets	9 297 000	5 984 000	3 637 000	1 811 000
Total Equity	1 489 000	1 605 000	1 214 000	287 000

Income (NOK)	2022	2021	2020	2019
Revenue	29 990 000	18 130 000	10 164 000	4 024 000
Expenditure	29 102 000	16 968 000	8 967 000	3 698 000
Operating Profit	888 000	1 162 000	1 197 000	327 000
Financial Income	1 000	1 000	0	0
Financial Costs	9 000	14 000	8 000	0
Financial Balance	−8 000	−13 000	−8 000	0
Earnings Before Tax	880 000	1 149 000	1 189 000	327 000
Tax	196 000	258 000	262 000	71 000
Net Income	684 000	891 000	927 000	257 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	90 000	100 000	109 000	66 000
Total Current Assets	9 208 000	5 884 000	3 527 000	1 744 000
Total Assets	9 297 000	5 984 000	3 637 000	1 811 000
Total Retained Equity	1 459 000	1 575 000	1 184 000	257 000
Total Equity	1 489 000	1 605 000	1 214 000	287 000
Total Long-Term Debt	76 000	16 000	34 000	0
Total Current Debt	7 732 000	4 363 000	2 389 000	1 524 000
Total Equity and Debt	9 297 000	5 984 000	3 637 000	1 811 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	29 990 000	18 129 000	10 163 000	4 024 000
Other Income	0	1 000	1 000	0
Revenue	29 990 000	18 130 000	10 164 000	4 024 000
Cost of Goods Sold	12 413 000	7 142 000	4 743 000	1 704 000
Salary Costs	12 622 000	7 123 000	2 211 000	679 000
Depreciation	6 000	1 000	0	0
Impairment	0	0	0	0
Expenditure	29 102 000	16 968 000	8 967 000	3 698 000
Operating Profit	888 000	1 162 000	1 197 000	327 000
Financial Income	1 000	1 000	0	0
Financial Costs	9 000	14 000	8 000	0
Financial Balance	−8 000	−13 000	−8 000	0
Dividends	0	0	0	0
Net Income	684 000	891 000	927 000	257 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	66 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	24 000	30 000	0	0
Total Tangible Assets	24 000	30 000	0	0
Total Fiancial Fixed Assets	66 000	70 000	109 000	0
Total Fixed Assets	90 000	100 000	109 000	66 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 131 000	1 347 000	455 000	372 000
Total Current Assets	9 208 000	5 884 000	3 527 000	1 744 000
Total Assets	9 297 000	5 984 000	3 637 000	1 811 000
Total Equity	1 489 000	1 605 000	1 214 000	287 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	76 000	16 000	34 000	0
Creditors	3 413 000	1 769 000	835 000	496 000
Unpaid Taxes	1 925 000	1 094 000	505 000	308 000
Dividends	0	0	0	0
Other Current Debt	2 215 000	1 224 000	887 000	583 000
Total Current Debt	7 732 000	4 363 000	2 389 000	1 524 000
Total Equity and Debt	9 297 000	5 984 000	3 637 000	1 811 000

Financial indicators	2022	2021	2020	2019
Return on Equity	45,94 %	55,51 %	76,36 %	89,55 %
Debt-to-Equity Ratio	0,05	0,01	0,03	0
Operating Profit Margin	2,96 %	6,41 %	11,78 %	8,13 %
Current Ratio	1,19	1,35	1,48	1,14
Quick Ratio	1,19	1,35	1,48	1,14
Equity Ratio	0,16	0,27	0,33	0,16
Gross Profit Margin	58,61 %	60,61 %	53,34 %	57,65 %