JOHANSEN ELEKTRISKE AS

4344 BRYNE

Finances

Share Ownership

Return on Equity

31,58 %

Current Ratio

2,8

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 582 000	3 304 000	3 097 000	4 134 000
Net Income	529 000	47 000	171 000	603 000
Total Assets	2 583 000	1 912 000	1 792 000	2 119 000
Total Equity	1 675 000	1 147 000	1 100 000	929 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 582 000	3 304 000	3 097 000	4 134 000
Expenditure	2 929 000	3 247 000	2 886 000	3 394 000
Operating Profit	654 000	56 000	211 000	741 000
Financial Income	24 000	4 000	8 000	32 000
Financial Costs	0	0	1 000	0
Financial Balance	24 000	4 000	7 000	32 000
Earnings Before Tax	678 000	60 000	219 000	773 000
Tax	149 000	13 000	48 000	170 000
Net Income	529 000	47 000	171 000	603 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	44 000	44 000	58 000	69 000
Total Current Assets	2 539 000	1 867 000	1 735 000	2 050 000
Total Assets	2 583 000	1 912 000	1 792 000	2 119 000
Total Retained Equity	1 575 000	1 047 000	1 000 000	829 000
Total Equity	1 675 000	1 147 000	1 100 000	929 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	908 000	765 000	693 000	1 190 000
Total Equity and Debt	2 583 000	1 912 000	1 792 000	2 119 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 582 000	3 304 000	3 097 000	4 049 000
Other Income	0	0	0	85 000
Revenue	3 582 000	3 304 000	3 097 000	4 134 000
Cost of Goods Sold	974 000	1 268 000	928 000	902 000
Salary Costs	1 460 000	1 510 000	1 456 000	1 791 000
Depreciation	0	0	0	19 000
Impairment	0	0	0	0
Expenditure	2 929 000	3 247 000	2 886 000	3 394 000
Operating Profit	654 000	56 000	211 000	741 000
Financial Income	24 000	4 000	8 000	32 000
Financial Costs	0	0	1 000	0
Financial Balance	24 000	4 000	7 000	32 000
Dividends	0	0	0	0
Net Income	529 000	47 000	171 000	603 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	44 000	44 000	58 000	69 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	44 000	44 000	58 000	69 000
Stock	194 000	194 000	157 000	196 000
Total Investments	0	0	0	0
Cash, Bank	1 231 000	950 000	568 000	1 465 000
Total Current Assets	2 539 000	1 867 000	1 735 000	2 050 000
Total Assets	2 583 000	1 912 000	1 792 000	2 119 000
Total Equity	1 675 000	1 147 000	1 100 000	929 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	115 000	128 000	121 000	14 000
Unpaid Taxes	281 000	259 000	253 000	255 000
Dividends	0	0	0	0
Other Current Debt	363 000	378 000	283 000	768 000
Total Current Debt	908 000	765 000	693 000	1 190 000
Total Equity and Debt	2 583 000	1 912 000	1 792 000	2 119 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,58 %	4,1 %	15,55 %	64,91 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	18,26 %	1,69 %	6,81 %	17,92 %
Current Ratio	2,8	2,44	2,5	1,72
Quick Ratio	3,56	3,27	3,24	2,06
Equity Ratio	0,65	0,6	0,61	0,44
Gross Profit Margin	72,81 %	61,62 %	70,04 %	78,18 %