REACTOR AS

0182 OSLO

Finances

Share Ownership

Return on Equity

122,24 %

Current Ratio

1,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	50 780 000	44 589 000	35 595 000	34 307 000
Net Income	6 947 000	5 272 000	1 927 000	2 757 000
Total Assets	28 186 000	30 265 000	17 091 000	15 401 000
Total Equity	5 683 000	6 736 000	10 449 000	9 504 000

Income (NOK)	2022	2021	2020	2019
Revenue	50 780 000	44 589 000	35 595 000	34 307 000
Expenditure	41 895 000	37 793 000	32 938 000	30 782 000
Operating Profit	8 886 000	6 796 000	2 657 000	3 484 000
Financial Income	128 000	48 000	58 000	48 000
Financial Costs	114 000	82 000	244 000	53 000
Financial Balance	14 000	−34 000	−186 000	−5 000
Earnings Before Tax	8 900 000	6 763 000	2 471 000	3 480 000
Tax	1 953 000	1 490 000	544 000	723 000
Net Income	6 947 000	5 272 000	1 927 000	2 757 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 114 000	3 304 000	3 427 000	1 509 000
Total Current Assets	25 073 000	26 960 000	13 664 000	13 891 000
Total Assets	28 186 000	30 265 000	17 091 000	15 401 000
Total Retained Equity	5 583 000	6 636 000	10 349 000	9 404 000
Total Equity	5 683 000	6 736 000	10 449 000	9 504 000
Total Long-Term Debt	11 000	53 000	95 000	73 000
Total Current Debt	22 492 000	23 476 000	6 547 000	5 823 000
Total Equity and Debt	28 186 000	30 265 000	17 091 000	15 401 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	50 725 000	44 589 000	35 595 000	34 182 000
Other Income	56 000	0	0	125 000
Revenue	50 780 000	44 589 000	35 595 000	34 307 000
Cost of Goods Sold	17 499 000	17 022 000	13 940 000	9 099 000
Salary Costs	19 125 000	16 280 000	14 532 000	16 953 000
Depreciation	605 000	508 000	434 000	356 000
Impairment	0	0	0	0
Expenditure	41 895 000	37 793 000	32 938 000	30 782 000
Operating Profit	8 886 000	6 796 000	2 657 000	3 484 000
Financial Income	128 000	48 000	58 000	48 000
Financial Costs	114 000	82 000	244 000	53 000
Financial Balance	14 000	−34 000	−186 000	−5 000
Dividends	8 000 000	6 931 000	917 000	0
Net Income	6 947 000	5 272 000	1 927 000	2 757 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	5 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	635 000	600 000	790 000	616 000
Fixtures	442 000	675 000	636 000	887 000
Total Tangible Assets	1 078 000	1 275 000	1 426 000	1 503 000
Total Fiancial Fixed Assets	2 036 000	2 030 000	2 001 000	1 000
Total Fixed Assets	3 114 000	3 304 000	3 427 000	1 509 000
Stock	24 000	223 000	76 000	698 000
Total Investments	5 551 000	0	0	0
Cash, Bank	8 581 000	16 843 000	8 476 000	7 170 000
Total Current Assets	25 073 000	26 960 000	13 664 000	13 891 000
Total Assets	28 186 000	30 265 000	17 091 000	15 401 000
Total Equity	5 683 000	6 736 000	10 449 000	9 504 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 000	53 000	95 000	73 000
Creditors	1 800 000	2 819 000	631 000	1 028 000
Unpaid Taxes	3 881 000	4 348 000	2 278 000	1 867 000
Dividends	8 000 000	6 931 000	917 000	0
Other Current Debt	6 817 000	7 792 000	2 134 000	2 174 000
Total Current Debt	22 492 000	23 476 000	6 547 000	5 823 000
Total Equity and Debt	28 186 000	30 265 000	17 091 000	15 401 000

Financial indicators	2022	2021	2020	2019
Return on Equity	122,24 %	78,27 %	18,44 %	29,01 %
Debt-to-Equity Ratio	0	0,01	0,01	0,01
Operating Profit Margin	17,5 %	15,24 %	7,46 %	10,16 %
Current Ratio	1,11	1,15	2,09	2,39
Quick Ratio	1,12	1,16	2,11	2,71
Equity Ratio	0,2	0,22	0,61	0,62
Gross Profit Margin	65,54 %	61,82 %	60,84 %	73,48 %