BEGBY ELEKTRISKE AS

1639 GAMLE FREDRIKSTAD

Finances

Share Ownership

Return on Equity

3,14 %

Current Ratio

8,23

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 112 000	4 480 000	4 209 000	3 284 000
Net Income	105 000	670 000	198 000	185 000
Total Assets	3 743 000	4 501 000	4 035 000	3 483 000
Total Equity	3 344 000	3 239 000	2 919 000	2 821 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 112 000	4 480 000	4 209 000	3 284 000
Expenditure	2 014 000	3 587 000	3 958 000	3 088 000
Operating Profit	99 000	893 000	252 000	197 000
Financial Income	9 000	2 000	4 000	9 000
Financial Costs	3 000	2 000	2 000	3 000
Financial Balance	6 000	0	2 000	6 000
Earnings Before Tax	105 000	893 000	254 000	204 000
Tax	0	223 000	56 000	19 000
Net Income	105 000	670 000	198 000	185 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	462 000	241 000	340 000	440 000
Total Current Assets	3 282 000	4 261 000	3 694 000	3 044 000
Total Assets	3 743 000	4 501 000	4 035 000	3 483 000
Total Retained Equity	3 244 000	3 139 000	2 819 000	2 721 000
Total Equity	3 344 000	3 239 000	2 919 000	2 821 000
Total Long-Term Debt	0	0	17 000	9 000
Total Current Debt	399 000	1 262 000	1 099 000	654 000
Total Equity and Debt	3 743 000	4 501 000	4 035 000	3 483 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 975 000	4 480 000	4 209 000	3 239 000
Other Income	137 000	0	0	45 000
Revenue	2 112 000	4 480 000	4 209 000	3 284 000
Cost of Goods Sold	1 178 000	1 974 000	2 253 000	1 576 000
Salary Costs	478 000	1 119 000	1 302 000	1 086 000
Depreciation	120 000	100 000	100 000	94 000
Impairment	0	0	0	0
Expenditure	2 014 000	3 587 000	3 958 000	3 088 000
Operating Profit	99 000	893 000	252 000	197 000
Financial Income	9 000	2 000	4 000	9 000
Financial Costs	3 000	2 000	2 000	3 000
Financial Balance	6 000	0	2 000	6 000
Dividends	0	350 000	100 000	100 000
Net Income	105 000	670 000	198 000	185 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	462 000	241 000	340 000	440 000
Total Tangible Assets	462 000	241 000	340 000	440 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	462 000	241 000	340 000	440 000
Stock	19 000	18 000	18 000	18 000
Total Investments	0	0	0	0
Cash, Bank	2 830 000	2 646 000	2 395 000	1 161 000
Total Current Assets	3 282 000	4 261 000	3 694 000	3 044 000
Total Assets	3 743 000	4 501 000	4 035 000	3 483 000
Total Equity	3 344 000	3 239 000	2 919 000	2 821 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	17 000	9 000
Creditors	133 000	183 000	216 000	93 000
Unpaid Taxes	80 000	300 000	328 000	283 000
Dividends	0	350 000	100 000	100 000
Other Current Debt	185 000	189 000	407 000	168 000
Total Current Debt	399 000	1 262 000	1 099 000	654 000
Total Equity and Debt	3 743 000	4 501 000	4 035 000	3 483 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,14 %	20,69 %	6,78 %	6,56 %
Debt-to-Equity Ratio	0	0	0,01	0
Operating Profit Margin	4,69 %	19,93 %	5,99 %	6 %
Current Ratio	8,23	3,38	3,36	4,65
Quick Ratio	8,64	3,43	3,42	4,79
Equity Ratio	0,89	0,72	0,72	0,81
Gross Profit Margin	44,22 %	55,94 %	46,47 %	52,01 %