KRÅBØL ELEKTRO AS

7870 GRONG

Finances

Share Ownership

Return on Equity

28,38 %

Current Ratio

2,02

Debt-to-Equity Ratio

0,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 352 000	10 668 000	9 302 000	9 380 000
Net Income	884 000	430 000	−428 000	58 000
Total Assets	5 601 000	5 439 000	3 993 000	4 148 000
Total Equity	3 115 000	2 531 000	2 100 000	2 528 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 352 000	10 668 000	9 302 000	9 380 000
Expenditure	8 195 000	10 092 000	9 824 000	9 291 000
Operating Profit	1 157 000	576 000	−522 000	88 000
Financial Income	22 000	14 000	5 000	12 000
Financial Costs	45 000	38 000	30 000	25 000
Financial Balance	−23 000	−24 000	−25 000	−13 000
Earnings Before Tax	1 134 000	552 000	−547 000	75 000
Tax	250 000	121 000	−119 000	18 000
Net Income	884 000	430 000	−428 000	58 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 553 000	1 397 000	1 318 000	1 007 000
Total Current Assets	4 048 000	4 043 000	2 675 000	3 142 000
Total Assets	5 601 000	5 439 000	3 993 000	4 148 000
Total Retained Equity	3 010 000	2 426 000	1 995 000	2 423 000
Total Equity	3 115 000	2 531 000	2 100 000	2 528 000
Total Long-Term Debt	480 000	828 000	499 000	240 000
Total Current Debt	2 006 000	2 081 000	1 393 000	1 380 000
Total Equity and Debt	5 601 000	5 439 000	3 993 000	4 148 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 784 000	10 400 000	9 754 000	9 183 000
Other Income	−432 000	268 000	−452 000	197 000
Revenue	9 352 000	10 668 000	9 302 000	9 380 000
Cost of Goods Sold	3 489 000	4 596 000	4 853 000	4 040 000
Salary Costs	3 147 000	4 046 000	3 331 000	3 716 000
Depreciation	353 000	343 000	258 000	224 000
Impairment	0	0	0	0
Expenditure	8 195 000	10 092 000	9 824 000	9 291 000
Operating Profit	1 157 000	576 000	−522 000	88 000
Financial Income	22 000	14 000	5 000	12 000
Financial Costs	45 000	38 000	30 000	25 000
Financial Balance	−23 000	−24 000	−25 000	−13 000
Dividends	300 000	0	0	50 000
Net Income	884 000	430 000	−428 000	58 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	14 000	1 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	87 000	103 000	118 000	134 000
Fixtures	1 466 000	1 294 000	1 186 000	872 000
Total Tangible Assets	1 553 000	1 397 000	1 304 000	1 006 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 553 000	1 397 000	1 318 000	1 007 000
Stock	177 000	189 000	210 000	183 000
Total Investments	0	0	0	0
Cash, Bank	2 537 000	2 673 000	1 455 000	1 104 000
Total Current Assets	4 048 000	4 043 000	2 675 000	3 142 000
Total Assets	5 601 000	5 439 000	3 993 000	4 148 000
Total Equity	3 115 000	2 531 000	2 100 000	2 528 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	480 000	828 000	499 000	240 000
Creditors	267 000	622 000	321 000	189 000
Unpaid Taxes	390 000	631 000	428 000	462 000
Dividends	300 000	0	0	50 000
Other Current Debt	946 000	720 000	644 000	671 000
Total Current Debt	2 006 000	2 081 000	1 393 000	1 380 000
Total Equity and Debt	5 601 000	5 439 000	3 993 000	4 148 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,38 %	16,99 %	−20,38 %	2,29 %
Debt-to-Equity Ratio	0,15	0,33	0,24	0,09
Operating Profit Margin	12,37 %	5,4 %	−5,61 %	0,94 %
Current Ratio	2,02	1,94	1,92	2,28
Quick Ratio	2,21	2,14	2,26	2,62
Equity Ratio	0,56	0,47	0,53	0,61
Gross Profit Margin	62,69 %	56,92 %	47,83 %	56,93 %