ELEKTRISK MONTASJE AS

3650 TINN AUSTBYGD

Finances

Share Ownership

Return on Equity

−19,54 %

Current Ratio

0,03

Debt-to-Equity Ratio

−0

Key figures (NOK)	2019	2018	2017	2016
Revenue	938 000	1 186 000	1 133 000	915 000
Net Income	256 000	−140 000	362 000	−164 000
Total Assets	42 000	218 000	425 000	72 000
Total Equity	−1 310 000	−1 566 000	−1 425 000	−1 788 000

Income (NOK)	2019	2018	2017	2016
Revenue	938 000	1 186 000	1 133 000	915 000
Expenditure	677 000	1 312 000	769 000	1 078 000
Operating Profit	256 000	−140 000	363 000	−163 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Earnings Before Tax	256 000	−140 000	362 000	−164 000
Tax	0	0	0	0
Net Income	256 000	−140 000	362 000	−164 000

Balance (NOK)	2019	2018	2017	2016
Total Fixed Assets	5 000	67 000	87 000	24 000
Total Current Assets	37 000	151 000	338 000	47 000
Total Assets	42 000	218 000	425 000	72 000
Total Retained Equity	−1 410 000	−1 666 000	−1 525 000	−1 888 000
Total Equity	−1 310 000	−1 566 000	−1 425 000	−1 788 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 352 000	1 784 000	1 851 000	1 859 000
Total Equity and Debt	42 000	218 000	425 000	72 000

Cash flow (NOK)	2019	2018	2017	2016
Sales Income	921 000	1 177 000	1 118 000	915 000
Other Income	17 000	10 000	15 000	0
Revenue	938 000	1 186 000	1 133 000	915 000
Cost of Goods Sold	372 000	593 000	211 000	154 000
Salary Costs	124 000	477 000	309 000	642 000
Depreciation	5 000	20 000	11 000	5 000
Impairment	0	0	0	0
Expenditure	677 000	1 312 000	769 000	1 078 000
Operating Profit	256 000	−140 000	363 000	−163 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Dividends	0	0	0	0
Net Income	256 000	−140 000	362 000	−164 000

Balance details (NOK)	2019	2018	2017	2016
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	5 000	63 000	83 000	21 000
Total Tangible Assets	5 000	63 000	83 000	21 000
Total Fiancial Fixed Assets	0	4 000	4 000	4 000
Total Fixed Assets	5 000	67 000	87 000	24 000
Stock	0	5 000	20 000	20 000
Total Investments	0	0	0	0
Cash, Bank	24 000	101 000	287 000	15 000
Total Current Assets	37 000	151 000	338 000	47 000
Total Assets	42 000	218 000	425 000	72 000
Total Equity	−1 310 000	−1 566 000	−1 425 000	−1 788 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	7 000	43 000	34 000	9 000
Unpaid Taxes	1 000	17 000	52 000	60 000
Dividends	0	0	0	0
Other Current Debt	1 344 000	1 724 000	1 765 000	1 590 000
Total Current Debt	1 352 000	1 784 000	1 851 000	1 859 000
Total Equity and Debt	42 000	218 000	425 000	72 000

Financial indicators	2019	2018	2017	2016
Return on Equity	−19,54 %	8,94 %	−25,4 %	9,17 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	27,29 %	−11,8 %	32,04 %	−17,81 %
Current Ratio	0,03	0,08	0,18	0,03
Quick Ratio	0,03	0,08	0,18	0,03
Equity Ratio	−31,19	−7,18	−3,35	−24,83
Gross Profit Margin	60,34 %	50 %	81,38 %	83,17 %