CAME NORGE OG ANDERSON ELEKTRO AS

1339 VØYENENGA

Finances

Return on Equity

26,61 %

Current Ratio

2,54

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	21 637 000	14 859 000	13 317 000	11 120 000
Net Income	2 101 000	2 224 000	1 660 000	243 000
Total Assets	11 564 000	9 596 000	7 693 000	5 729 000
Total Equity	7 896 000	6 195 000	5 083 000	3 873 000

Income (NOK)	2022	2021	2020	2019
Revenue	21 637 000	14 859 000	13 317 000	11 120 000
Expenditure	18 921 000	12 030 000	11 193 000	10 515 000
Operating Profit	2 716 000	2 829 000	2 124 000	318 000
Financial Income	56 000	63 000	45 000	15 000
Financial Costs	78 000	39 000	41 000	21 000
Financial Balance	−22 000	24 000	4 000	−6 000
Earnings Before Tax	2 694 000	2 853 000	2 128 000	312 000
Tax	593 000	629 000	468 000	69 000
Net Income	2 101 000	2 224 000	1 660 000	243 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 229 000	1 792 000	1 135 000	953 000
Total Current Assets	9 335 000	7 804 000	6 558 000	4 776 000
Total Assets	11 564 000	9 596 000	7 693 000	5 729 000
Total Retained Equity	7 796 000	6 095 000	4 983 000	3 773 000
Total Equity	7 896 000	6 195 000	5 083 000	3 873 000
Total Long-Term Debt	0	0	14 000	3 000
Total Current Debt	3 668 000	3 401 000	2 597 000	1 853 000
Total Equity and Debt	11 564 000	9 596 000	7 693 000	5 729 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	21 463 000	14 753 000	13 170 000	11 054 000
Other Income	174 000	106 000	147 000	66 000
Revenue	21 637 000	14 859 000	13 317 000	11 120 000
Cost of Goods Sold	11 505 000	5 271 000	5 529 000	4 941 000
Salary Costs	4 205 000	3 746 000	3 195 000	3 305 000
Depreciation	314 000	336 000	209 000	297 000
Impairment	0	0	0	0
Expenditure	18 921 000	12 030 000	11 193 000	10 515 000
Operating Profit	2 716 000	2 829 000	2 124 000	318 000
Financial Income	56 000	63 000	45 000	15 000
Financial Costs	78 000	39 000	41 000	21 000
Financial Balance	−22 000	24 000	4 000	−6 000
Dividends	400 000	800 000	450 000	0
Net Income	2 101 000	2 224 000	1 660 000	243 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	61 000	17 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	39 000
Fixtures	1 096 000	705 000	1 041 000	850 000
Total Tangible Assets	1 096 000	705 000	1 041 000	888 000
Total Fiancial Fixed Assets	1 071 000	1 071 000	94 000	65 000
Total Fixed Assets	2 229 000	1 792 000	1 135 000	953 000
Stock	3 058 000	2 626 000	1 663 000	1 389 000
Total Investments	0	0	0	0
Cash, Bank	4 149 000	4 672 000	4 056 000	2 095 000
Total Current Assets	9 335 000	7 804 000	6 558 000	4 776 000
Total Assets	11 564 000	9 596 000	7 693 000	5 729 000
Total Equity	7 896 000	6 195 000	5 083 000	3 873 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	14 000	3 000
Creditors	1 014 000	1 149 000	605 000	954 000
Unpaid Taxes	226 000	209 000	217 000	302 000
Dividends	400 000	800 000	450 000	0
Other Current Debt	1 390 000	1 072 000	1 017 000	511 000
Total Current Debt	3 668 000	3 401 000	2 597 000	1 853 000
Total Equity and Debt	11 564 000	9 596 000	7 693 000	5 729 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,61 %	35,9 %	32,66 %	6,27 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	12,55 %	19,04 %	15,95 %	2,86 %
Current Ratio	2,54	2,29	2,53	2,58
Quick Ratio	15,3	10,07	7,02	10,29
Equity Ratio	0,68	0,65	0,66	0,68
Gross Profit Margin	46,83 %	64,53 %	58,48 %	55,57 %