VADSETH ELEKTRISKE AS

1170 OSLO

Finances

Share Ownership

Return on Equity

693,33 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	653 000	1 342 000	1 455 000
Net Income	208 000	184 000	181 000
Total Assets	0	462 000	417 000
Total Equity	30 000	395 000	211 000

Income (NOK)	2022	2021	2020
Revenue	653 000	1 342 000	1 455 000
Expenditure	391 000	1 108 000	1 225 000
Operating Profit	261 000	234 000	231 000
Financial Income	5 000	2 000	1 000
Financial Costs	0	0	0
Financial Balance	5 000	2 000	1 000
Earnings Before Tax	266 000	235 000	232 000
Tax	59 000	52 000	51 000
Net Income	208 000	184 000	181 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	0	462 000	417 000
Total Assets	0	462 000	417 000
Total Retained Equity	0	365 000	181 000
Total Equity	30 000	395 000	211 000
Total Long-Term Debt	0	0	0
Total Current Debt	0	67 000	206 000
Total Equity and Debt	30 000	462 000	417 000

Cash flow (NOK)	2022	2021	2020
Sales Income	653 000	1 342 000	1 455 000
Other Income	0	0	0
Revenue	653 000	1 342 000	1 455 000
Cost of Goods Sold	81 000	1 005 000	1 067 000
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	391 000	1 108 000	1 225 000
Operating Profit	261 000	234 000	231 000
Financial Income	5 000	2 000	1 000
Financial Costs	0	0	0
Financial Balance	5 000	2 000	1 000
Dividends	0	0	0
Net Income	208 000	184 000	181 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	0	462 000	417 000
Total Current Assets	0	462 000	417 000
Total Assets	0	462 000	417 000
Total Equity	30 000	395 000	211 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	0	0
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	0	67 000	155 000
Total Current Debt	0	67 000	206 000
Total Equity and Debt	30 000	462 000	417 000

Financial indicators	2022	2021	2020
Return on Equity	693,33 %	46,58 %	85,78 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	39,97 %	17,44 %	15,88 %
Current Ratio	-	6,9	2,02
Quick Ratio	-	6,9	2,02
Equity Ratio	-	0,85	0,51
Gross Profit Margin	87,6 %	25,11 %	26,67 %