MALER LASSE STENSRUD AS

2966 SLIDRE

Finances

Share Ownership

Return on Equity

29,61 %

Current Ratio

0,87

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 802 000	1 806 000	1 589 000	1 278 000
Net Income	130 000	433 000	316 000	−5 000
Total Assets	715 000	929 000	493 000	364 000
Total Equity	439 000	419 000	276 000	−39 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 802 000	1 806 000	1 589 000	1 278 000
Expenditure	1 635 000	1 253 000	1 198 000	1 273 000
Operating Profit	166 000	554 000	391 000	4 000
Financial Income	3 000	3 000	3 000	2 000
Financial Costs	3 000	2 000	8 000	12 000
Financial Balance	0	1 000	−5 000	−10 000
Earnings Before Tax	167 000	555 000	385 000	−5 000
Tax	37 000	122 000	69 000	0
Net Income	130 000	433 000	316 000	−5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	488 000	253 000	240 000	280 000
Total Current Assets	227 000	676 000	254 000	85 000
Total Assets	715 000	929 000	493 000	364 000
Total Retained Equity	409 000	389 000	246 000	−69 000
Total Equity	439 000	419 000	276 000	−39 000
Total Long-Term Debt	13 000	8 000	10 000	98 000
Total Current Debt	262 000	502 000	207 000	306 000
Total Equity and Debt	715 000	929 000	493 000	364 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 802 000	1 806 000	1 551 000	1 278 000
Other Income	0	0	38 000	0
Revenue	1 802 000	1 806 000	1 589 000	1 278 000
Cost of Goods Sold	522 000	300 000	353 000	336 000
Salary Costs	593 000	579 000	484 000	624 000
Depreciation	36 000	24 000	32 000	36 000
Impairment	0	0	0	0
Expenditure	1 635 000	1 253 000	1 198 000	1 273 000
Operating Profit	166 000	554 000	391 000	4 000
Financial Income	3 000	3 000	3 000	2 000
Financial Costs	3 000	2 000	8 000	12 000
Financial Balance	0	1 000	−5 000	−10 000
Dividends	110 000	290 000	0	0
Net Income	130 000	433 000	316 000	−5 000

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	6 000	240 000
Fixtures	374 000	99 000	41 000	30 000
Total Tangible Assets	374 000	99 000	46 000	270 000
Total Fiancial Fixed Assets	113 000	153 000	193 000	10 000
Total Fixed Assets	488 000	253 000	240 000	280 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 000	618 000	179 000	77 000
Total Current Assets	227 000	676 000	254 000	85 000
Total Assets	715 000	929 000	493 000	364 000
Total Equity	439 000	419 000	276 000	−39 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 000	8 000	10 000	98 000
Creditors	95 000	66 000	48 000	12 000
Unpaid Taxes	4 000	106 000	43 000	206 000
Dividends	110 000	290 000	0	0
Other Current Debt	83 000	57 000	57 000	88 000
Total Current Debt	262 000	502 000	207 000	306 000
Total Equity and Debt	715 000	929 000	493 000	364 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,61 %	103,34 %	114,49 %	12,82 %
Debt-to-Equity Ratio	0,03	0,02	0,04	−2,51
Operating Profit Margin	9,21 %	30,68 %	24,61 %	0,31 %
Current Ratio	0,87	1,35	1,23	0,28
Quick Ratio	0,87	1,35	1,23	0,28
Equity Ratio	0,61	0,45	0,56	−0,11
Gross Profit Margin	71,03 %	83,39 %	77,78 %	73,71 %