NORSK ENERGI KONTROLL AS

0275 OSLO

Finances

Share Ownership

Return on Equity

19,12 %

Current Ratio

2,58

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 587 000	6 597 000	5 947 000	5 418 000
Net Income	1 141 000	1 277 000	1 125 000	1 174 000
Total Assets	9 719 000	7 202 000	4 940 000	4 155 000
Total Equity	5 969 000	4 828 000	3 551 000	2 426 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 587 000	6 597 000	5 947 000	5 418 000
Expenditure	6 124 000	4 957 000	4 503 000	4 023 000
Operating Profit	1 463 000	1 639 000	1 444 000	1 395 000
Financial Income	0	0	0	1 000
Financial Costs	0	2 000	2 000	2 000
Financial Balance	0	−2 000	−2 000	−1 000
Earnings Before Tax	1 463 000	1 637 000	1 442 000	1 394 000
Tax	322 000	361 000	317 000	221 000
Net Income	1 141 000	1 277 000	1 125 000	1 174 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	44 000	0	7 000	12 000
Total Current Assets	9 675 000	7 202 000	4 933 000	4 143 000
Total Assets	9 719 000	7 202 000	4 940 000	4 155 000
Total Retained Equity	4 369 000	3 228 000	1 951 000	826 000
Total Equity	5 969 000	4 828 000	3 551 000	2 426 000
Total Long-Term Debt	0	20 000	2 000	3 000
Total Current Debt	3 750 000	2 354 000	1 388 000	1 726 000
Total Equity and Debt	9 719 000	7 202 000	4 940 000	4 155 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 587 000	6 597 000	5 947 000	5 418 000
Other Income	0	0	0	0
Revenue	7 587 000	6 597 000	5 947 000	5 418 000
Cost of Goods Sold	0	0	0	0
Salary Costs	4 127 000	3 844 000	3 026 000	2 208 000
Depreciation	0	7 000	5 000	7 000
Impairment	0	0	0	0
Expenditure	6 124 000	4 957 000	4 503 000	4 023 000
Operating Profit	1 463 000	1 639 000	1 444 000	1 395 000
Financial Income	0	0	0	1 000
Financial Costs	0	2 000	2 000	2 000
Financial Balance	0	−2 000	−2 000	−1 000
Dividends	0	0	0	0
Net Income	1 141 000	1 277 000	1 125 000	1 174 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	44 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	7 000	12 000
Total Tangible Assets	0	0	7 000	12 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	44 000	0	7 000	12 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 108 000	2 623 000	1 467 000	3 074 000
Total Current Assets	9 675 000	7 202 000	4 933 000	4 143 000
Total Assets	9 719 000	7 202 000	4 940 000	4 155 000
Total Equity	5 969 000	4 828 000	3 551 000	2 426 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	20 000	2 000	3 000
Creditors	1 915 000	579 000	44 000	19 000
Unpaid Taxes	652 000	785 000	645 000	304 000
Dividends	0	0	0	0
Other Current Debt	797 000	560 000	294 000	1 185 000
Total Current Debt	3 750 000	2 354 000	1 388 000	1 726 000
Total Equity and Debt	9 719 000	7 202 000	4 940 000	4 155 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,12 %	26,45 %	31,68 %	48,39 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	19,28 %	24,84 %	24,28 %	25,75 %
Current Ratio	2,58	3,06	3,55	2,4
Quick Ratio	2,58	3,06	3,55	2,4
Equity Ratio	0,61	0,67	0,72	0,58
Gross Profit Margin	100 %	100 %	100 %	100 %