FIRDA ELEKTRO AS

6823 SANDANE

Finances

Return on Equity

62,96 %

Current Ratio

1,26

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 677 000	15 136 000	16 261 000	12 458 000
Net Income	1 355 000	1 872 000	2 102 000	1 543 000
Total Assets	8 006 000	9 836 000	10 240 000	8 756 000
Total Equity	2 152 000	3 797 000	3 926 000	3 824 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 677 000	15 136 000	16 261 000	12 458 000
Expenditure	10 946 000	12 726 000	13 541 000	11 202 000
Operating Profit	1 732 000	2 409 000	2 720 000	1 256 000
Financial Income	1 000	2 000	2 000	422 000
Financial Costs	12 000	9 000	6 000	5 000
Financial Balance	−11 000	−7 000	−4 000	417 000
Earnings Before Tax	1 722 000	2 402 000	2 715 000	1 673 000
Tax	366 000	530 000	614 000	130 000
Net Income	1 355 000	1 872 000	2 102 000	1 543 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	608 000	750 000	783 000	206 000
Total Current Assets	7 398 000	9 086 000	9 457 000	8 550 000
Total Assets	8 006 000	9 836 000	10 240 000	8 756 000
Total Retained Equity	2 052 000	3 697 000	3 826 000	3 724 000
Total Equity	2 152 000	3 797 000	3 926 000	3 824 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	5 854 000	6 039 000	6 314 000	4 932 000
Total Equity and Debt	8 006 000	9 836 000	10 240 000	8 756 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 677 000	15 137 000	16 267 000	12 458 000
Other Income	0	−2 000	−6 000	0
Revenue	12 677 000	15 136 000	16 261 000	12 458 000
Cost of Goods Sold	4 723 000	6 158 000	7 412 000	4 417 000
Salary Costs	4 750 000	5 289 000	4 765 000	5 451 000
Depreciation	82 000	64 000	101 000	97 000
Impairment	0	0	0	0
Expenditure	10 946 000	12 726 000	13 541 000	11 202 000
Operating Profit	1 732 000	2 409 000	2 720 000	1 256 000
Financial Income	1 000	2 000	2 000	422 000
Financial Costs	12 000	9 000	6 000	5 000
Financial Balance	−11 000	−7 000	−4 000	417 000
Dividends	3 000 000	2 000 000	2 000 000	1 000 000
Net Income	1 355 000	1 872 000	2 102 000	1 543 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	93 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	354 000	420 000	365 000	60 000
Total Tangible Assets	448 000	529 000	490 000	201 000
Total Fiancial Fixed Assets	161 000	221 000	293 000	5 000
Total Fixed Assets	608 000	750 000	783 000	206 000
Stock	1 030 000	1 213 000	1 100 000	648 000
Total Investments	0	0	0	0
Cash, Bank	1 726 000	2 000 000	1 782 000	1 404 000
Total Current Assets	7 398 000	9 086 000	9 457 000	8 550 000
Total Assets	8 006 000	9 836 000	10 240 000	8 756 000
Total Equity	2 152 000	3 797 000	3 926 000	3 824 000
Short-Term Group Debt	36 000	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	911 000	1 078 000	565 000	415 000
Unpaid Taxes	1 075 000	1 224 000	1 568 000	1 159 000
Dividends	3 000 000	2 000 000	2 000 000	1 000 000
Other Current Debt	466 000	1 206 000	1 567 000	2 228 000
Total Current Debt	5 854 000	6 039 000	6 314 000	4 932 000
Total Equity and Debt	8 006 000	9 836 000	10 240 000	8 756 000

Financial indicators	2022	2021	2020	2019
Return on Equity	62,96 %	49,3 %	53,54 %	40,35 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,66 %	15,92 %	16,73 %	10,08 %
Current Ratio	1,26	1,5	1,5	1,73
Quick Ratio	1,53	1,88	1,81	2
Equity Ratio	0,27	0,39	0,38	0,44
Gross Profit Margin	62,74 %	59,32 %	54,42 %	64,54 %