ELEKTRIKER LEIF AS

1388 BORGEN

Finances

Share Ownership

Return on Equity

11,48 %

Current Ratio

5,24

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 309 000	1 758 000	1 667 000	1 603 000
Net Income	657 000	394 000	413 000	569 000
Total Assets	6 261 000	7 897 000	7 736 000	7 249 000
Total Equity	5 725 000	5 068 000	7 174 000	6 962 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 309 000	1 758 000	1 667 000	1 603 000
Expenditure	1 485 000	1 272 000	1 176 000	960 000
Operating Profit	823 000	486 000	491 000	643 000
Financial Income	20 000	21 000	40 000	50 000
Financial Costs	1 000	3 000	2 000	14 000
Financial Balance	19 000	18 000	38 000	36 000
Earnings Before Tax	842 000	505 000	529 000	680 000
Tax	185 000	111 000	117 000	111 000
Net Income	657 000	394 000	413 000	569 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 450 000	3 450 000	3 450 000	3 450 000
Total Current Assets	2 810 000	4 447 000	4 285 000	3 798 000
Total Assets	6 261 000	7 897 000	7 736 000	7 249 000
Total Retained Equity	5 615 000	4 958 000	7 064 000	6 852 000
Total Equity	5 725 000	5 068 000	7 174 000	6 962 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	536 000	2 829 000	561 000	287 000
Total Equity and Debt	6 261 000	7 897 000	7 736 000	7 249 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 309 000	1 758 000	1 667 000	1 515 000
Other Income	0	0	0	89 000
Revenue	2 309 000	1 758 000	1 667 000	1 603 000
Cost of Goods Sold	463 000	372 000	309 000	260 000
Salary Costs	774 000	649 000	689 000	476 000
Depreciation	0	0	0	24 000
Impairment	0	0	0	0
Expenditure	1 485 000	1 272 000	1 176 000	960 000
Operating Profit	823 000	486 000	491 000	643 000
Financial Income	20 000	21 000	40 000	50 000
Financial Costs	1 000	3 000	2 000	14 000
Financial Balance	19 000	18 000	38 000	36 000
Dividends	0	0	200 000	0
Net Income	657 000	394 000	413 000	569 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 450 000	3 450 000	3 450 000	3 450 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 450 000	3 450 000	3 450 000	3 450 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 450 000	3 450 000	3 450 000	3 450 000
Stock	3 000	3 000	2 000	3 000
Total Investments	0	0	0	0
Cash, Bank	2 592 000	4 418 000	4 226 000	3 683 000
Total Current Assets	2 810 000	4 447 000	4 285 000	3 798 000
Total Assets	6 261 000	7 897 000	7 736 000	7 249 000
Total Equity	5 725 000	5 068 000	7 174 000	6 962 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	110 000	77 000	36 000	69 000
Unpaid Taxes	177 000	93 000	146 000	74 000
Dividends	0	0	200 000	0
Other Current Debt	63 000	2 548 000	62 000	33 000
Total Current Debt	536 000	2 829 000	561 000	287 000
Total Equity and Debt	6 261 000	7 897 000	7 736 000	7 249 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,48 %	7,77 %	5,76 %	8,17 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	35,64 %	27,65 %	29,45 %	40,11 %
Current Ratio	5,24	1,57	7,64	13,23
Quick Ratio	5,27	1,57	7,67	13,37
Equity Ratio	0,91	0,64	0,93	0,96
Gross Profit Margin	79,95 %	78,84 %	81,46 %	83,78 %