1ELEKTRIKER AS

1880 EIDSBERG

Finances

Share Ownership

Return on Equity

−122,44 %

Current Ratio

2,23

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	763 000	859 000	767 000	489 000
Net Income	−311 000	−14 000	169 000	114 000
Total Assets	463 000	638 000	564 000	258 000
Total Equity	254 000	566 000	400 000	230 000

Income (NOK)	2022	2021	2020	2019
Revenue	763 000	859 000	767 000	489 000
Expenditure	1 075 000	871 000	598 000	375 000
Operating Profit	−312 000	−13 000	169 000	113 000
Financial Income	2 000	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	2 000	−1 000	0	0
Earnings Before Tax	−311 000	−14 000	169 000	114 000
Tax	0	0	0	0
Net Income	−311 000	−14 000	169 000	114 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	14 000	35 000	50 000
Total Current Assets	463 000	623 000	529 000	209 000
Total Assets	463 000	638 000	564 000	258 000
Total Retained Equity	154 000	466 000	300 000	130 000
Total Equity	254 000	566 000	400 000	230 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	208 000	72 000	165 000	28 000
Total Equity and Debt	463 000	638 000	564 000	258 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	763 000	859 000	767 000	488 000
Other Income	0	0	0	0
Revenue	763 000	859 000	767 000	489 000
Cost of Goods Sold	145 000	264 000	94 000	90 000
Salary Costs	538 000	28 000	36 000	27 000
Depreciation	14 000	20 000	15 000	21 000
Impairment	0	0	0	0
Expenditure	1 075 000	871 000	598 000	375 000
Operating Profit	−312 000	−13 000	169 000	113 000
Financial Income	2 000	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	2 000	−1 000	0	0
Dividends	0	0	0	0
Net Income	−311 000	−14 000	169 000	114 000

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	0	14 000	35 000	50 000
Total Tangible Assets	0	14 000	35 000	50 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	14 000	35 000	50 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	453 000	588 000	497 000	126 000
Total Current Assets	463 000	623 000	529 000	209 000
Total Assets	463 000	638 000	564 000	258 000
Total Equity	254 000	566 000	400 000	230 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	39 000	31 000	95 000	5 000
Unpaid Taxes	86 000	41 000	5 000	23 000
Dividends	0	0	0	0
Other Current Debt	83 000	0	65 000	0
Total Current Debt	208 000	72 000	165 000	28 000
Total Equity and Debt	463 000	638 000	564 000	258 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−122,44 %	−2,47 %	42,25 %	49,57 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−40,89 %	−1,51 %	22,03 %	23,11 %
Current Ratio	2,23	8,65	3,21	7,46
Quick Ratio	2,23	8,65	3,21	7,46
Equity Ratio	0,55	0,89	0,71	0,89
Gross Profit Margin	81 %	69,27 %	87,74 %	81,6 %