WK ELEKTRO KARLSEN AS

7048 TRONDHEIM

Finances

Share Ownership

Return on Equity

−26,79 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 000	118 000	177 000	627 000
Net Income	−60 000	−36 000	−3 000	117 000
Total Assets	228 000	298 000	345 000	440 000
Total Equity	224 000	284 000	321 000	384 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 000	118 000	177 000	627 000
Expenditure	65 000	155 000	181 000	508 000
Operating Profit	−60 000	−36 000	−3 000	120 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	1 000	3 000
Financial Balance	0	0	0	−3 000
Earnings Before Tax	−60 000	−36 000	−3 000	117 000
Tax	0	0	0	0
Net Income	−60 000	−36 000	−3 000	117 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	28 000	29 000	31 000	32 000
Total Current Assets	200 000	269 000	314 000	408 000
Total Assets	228 000	298 000	345 000	440 000
Total Retained Equity	194 000	254 000	291 000	354 000
Total Equity	224 000	284 000	321 000	384 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 000	14 000	24 000	57 000
Total Equity and Debt	228 000	298 000	345 000	440 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 000	118 000	177 000	627 000
Other Income	0	0	0	0
Revenue	6 000	118 000	177 000	627 000
Cost of Goods Sold	11 000	84 000	77 000	385 000
Salary Costs	0	0	0	0
Depreciation	1 000	2 000	2 000	2 000
Impairment	0	0	0	0
Expenditure	65 000	155 000	181 000	508 000
Operating Profit	−60 000	−36 000	−3 000	120 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	1 000	3 000
Financial Balance	0	0	0	−3 000
Dividends	0	0	60 000	70 000
Net Income	−60 000	−36 000	−3 000	117 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	28 000	29 000	31 000	32 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	28 000	29 000	31 000	32 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	28 000	29 000	31 000	32 000
Stock	0	0	0	9 000
Total Investments	0	0	0	0
Cash, Bank	172 000	144 000	202 000	277 000
Total Current Assets	200 000	269 000	314 000	408 000
Total Assets	228 000	298 000	345 000	440 000
Total Equity	224 000	284 000	321 000	384 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	10 000	2 000	9 000
Unpaid Taxes	0	0	19 000	44 000
Dividends	0	0	60 000	70 000
Other Current Debt	4 000	4 000	4 000	4 000
Total Current Debt	4 000	14 000	24 000	57 000
Total Equity and Debt	228 000	298 000	345 000	440 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−26,79 %	−12,68 %	−0,93 %	30,47 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−1 000 %	−30,51 %	−1,69 %	19,14 %
Current Ratio	50	19,21	13,08	7,16
Quick Ratio	50	19,21	13,08	8,5
Equity Ratio	0,98	0,95	0,93	0,87
Gross Profit Margin	−83,33 %	28,81 %	56,5 %	38,6 %