INNLANDET ELEKTROTAVLER AS

2840 REINSVOLL

Finances

Share Ownership

Return on Equity

31,7 %

Current Ratio

1,89

Debt-to-Equity Ratio

0,23

Key figures (NOK)	2022	2021	2020
Revenue	11 780 000	7 926 000	5 184 000
Net Income	564 000	398 000	518 000
Total Assets	4 132 000	2 703 000	1 833 000
Total Equity	1 779 000	1 215 000	818 000

Income (NOK)	2022	2021	2020
Revenue	11 780 000	7 926 000	5 184 000
Expenditure	11 055 000	7 414 000	4 520 000
Operating Profit	726 000	511 000	663 000
Financial Income	8 000	0	0
Financial Costs	10 000	2 000	0
Financial Balance	−2 000	−2 000	0
Earnings Before Tax	723 000	510 000	664 000
Tax	159 000	112 000	146 000
Net Income	564 000	398 000	518 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	454 000	146 000	32 000
Total Current Assets	3 677 000	2 557 000	1 801 000
Total Assets	4 132 000	2 703 000	1 833 000
Total Retained Equity	1 479 000	915 000	518 000
Total Equity	1 779 000	1 215 000	818 000
Total Long-Term Debt	404 000	5 000	0
Total Current Debt	1 949 000	1 483 000	1 015 000
Total Equity and Debt	4 132 000	2 703 000	1 833 000

Cash flow (NOK)	2022	2021	2020
Sales Income	11 779 000	7 926 000	5 184 000
Other Income	1 000	0	0
Revenue	11 780 000	7 926 000	5 184 000
Cost of Goods Sold	7 678 000	5 495 000	3 430 000
Salary Costs	2 408 000	1 488 000	696 000
Depreciation	92 000	19 000	15 000
Impairment	0	0	0
Expenditure	11 055 000	7 414 000	4 520 000
Operating Profit	726 000	511 000	663 000
Financial Income	8 000	0	0
Financial Costs	10 000	2 000	0
Financial Balance	−2 000	−2 000	0
Dividends	0	0	0
Net Income	564 000	398 000	518 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	1 000
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	454 000	146 000	31 000
Total Tangible Assets	454 000	146 000	31 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	454 000	146 000	32 000
Stock	500 000	360 000	186 000
Total Investments	0	0	0
Cash, Bank	2 788 000	1 452 000	1 279 000
Total Current Assets	3 677 000	2 557 000	1 801 000
Total Assets	4 132 000	2 703 000	1 833 000
Total Equity	1 779 000	1 215 000	818 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	404 000	5 000	0
Creditors	1 292 000	1 088 000	564 000
Unpaid Taxes	277 000	159 000	238 000
Dividends	0	0	0
Other Current Debt	224 000	130 000	66 000
Total Current Debt	1 949 000	1 483 000	1 015 000
Total Equity and Debt	4 132 000	2 703 000	1 833 000

Financial indicators	2022	2021	2020
Return on Equity	31,7 %	32,76 %	63,33 %
Debt-to-Equity Ratio	0,23	0	0
Operating Profit Margin	6,16 %	6,45 %	12,79 %
Current Ratio	1,89	1,72	1,77
Quick Ratio	2,54	2,28	2,17
Equity Ratio	0,43	0,45	0,45
Gross Profit Margin	34,82 %	30,67 %	33,83 %