ING MORTEN FURE AS ELEKTROENTREPRENØREN

0667 OSLO

Finances

Share Ownership

Return on Equity

77,09 %

Current Ratio

1,32

Debt-to-Equity Ratio

0,5

Key figures (NOK)	2022	2021	2020	2019
Revenue	32 261 000	38 154 000	41 449 000	43 291 000
Net Income	2 103 000	3 954 000	3 866 000	6 201 000
Total Assets	12 216 000	15 523 000	16 251 000	18 050 000
Total Equity	2 728 000	2 625 000	2 671 000	2 805 000

Income (NOK)	2022	2021	2020	2019
Revenue	32 261 000	38 154 000	41 449 000	43 291 000
Expenditure	29 475 000	32 956 000	36 355 000	35 237 000
Operating Profit	2 787 000	5 197 000	5 094 000	8 054 000
Financial Income	20 000	0	1 000	7 000
Financial Costs	104 000	118 000	123 000	98 000
Financial Balance	−84 000	−118 000	−122 000	−91 000
Earnings Before Tax	2 704 000	5 080 000	4 971 000	7 963 000
Tax	601 000	1 126 000	1 105 000	1 762 000
Net Income	2 103 000	3 954 000	3 866 000	6 201 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 472 000	2 250 000	2 057 000	1 816 000
Total Current Assets	10 744 000	13 272 000	14 193 000	16 234 000
Total Assets	12 216 000	15 523 000	16 251 000	18 050 000
Total Retained Equity	2 628 000	2 525 000	2 571 000	2 705 000
Total Equity	2 728 000	2 625 000	2 671 000	2 805 000
Total Long-Term Debt	1 376 000	2 041 000	1 921 000	1 652 000
Total Current Debt	8 112 000	10 857 000	11 658 000	13 593 000
Total Equity and Debt	12 216 000	15 523 000	16 251 000	18 050 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	32 101 000	37 754 000	41 356 000	43 146 000
Other Income	160 000	400 000	93 000	145 000
Revenue	32 261 000	38 154 000	41 449 000	43 291 000
Cost of Goods Sold	9 092 000	11 648 000	15 974 000	13 744 000
Salary Costs	16 040 000	16 120 000	15 830 000	16 944 000
Depreciation	751 000	730 000	510 000	245 000
Impairment	0	0	0	0
Expenditure	29 475 000	32 956 000	36 355 000	35 237 000
Operating Profit	2 787 000	5 197 000	5 094 000	8 054 000
Financial Income	20 000	0	1 000	7 000
Financial Costs	104 000	118 000	123 000	98 000
Financial Balance	−84 000	−118 000	−122 000	−91 000
Dividends	2 000 000	4 000 000	4 000 000	0
Net Income	2 103 000	3 954 000	3 866 000	6 201 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	10 000	38 000	147 000	195 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	51 000	68 000	0	0
Fixtures	1 411 000	2 145 000	1 911 000	1 621 000
Total Tangible Assets	1 462 000	2 213 000	1 911 000	1 621 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 472 000	2 250 000	2 057 000	1 816 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 827 000	4 531 000	4 129 000	5 852 000
Total Current Assets	10 744 000	13 272 000	14 193 000	16 234 000
Total Assets	12 216 000	15 523 000	16 251 000	18 050 000
Total Equity	2 728 000	2 625 000	2 671 000	2 805 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 376 000	2 041 000	1 921 000	1 652 000
Creditors	2 070 000	2 011 000	2 621 000	2 221 000
Unpaid Taxes	2 133 000	2 400 000	2 562 000	2 328 000
Dividends	2 000 000	4 000 000	4 000 000	0
Other Current Debt	1 334 000	1 428 000	1 418 000	1 440 000
Total Current Debt	8 112 000	10 857 000	11 658 000	13 593 000
Total Equity and Debt	12 216 000	15 523 000	16 251 000	18 050 000

Financial indicators	2022	2021	2020	2019
Return on Equity	77,09 %	150,63 %	144,74 %	221,07 %
Debt-to-Equity Ratio	0,5	0,78	0,72	0,59
Operating Profit Margin	8,64 %	13,62 %	12,29 %	18,6 %
Current Ratio	1,32	1,22	1,22	1,19
Quick Ratio	1,32	1,22	1,22	1,19
Equity Ratio	0,22	0,17	0,16	0,16
Gross Profit Margin	71,82 %	69,47 %	61,46 %	68,25 %