RETTSHJELP FOR BRUKERE AV NAV AS

3256 LARVIK

Finances

Share Ownership

Return on Equity

111,22 %

Current Ratio

1,67

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	883 000	841 000	693 000	508 000
Net Income	337 000	380 000	245 000	312 000
Total Assets	758 000	586 000	399 000	471 000
Total Equity	303 000	227 000	47 000	42 000

Income (NOK)	2022	2021	2020	2019
Revenue	883 000	841 000	693 000	508 000
Expenditure	454 000	354 000	380 000	109 000
Operating Profit	430 000	487 000	313 000	400 000
Financial Income	2 000	0	2 000	0
Financial Costs	0	0	1 000	0
Financial Balance	2 000	0	1 000	0
Earnings Before Tax	431 000	487 000	314 000	400 000
Tax	95 000	107 000	69 000	88 000
Net Income	337 000	380 000	245 000	312 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	10 000	0
Total Current Assets	758 000	586 000	389 000	470 000
Total Assets	758 000	586 000	399 000	471 000
Total Retained Equity	273 000	197 000	17 000	12 000
Total Equity	303 000	227 000	47 000	42 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	455 000	360 000	352 000	429 000
Total Equity and Debt	758 000	586 000	399 000	471 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	883 000	841 000	693 000	508 000
Other Income	0	0	0	0
Revenue	883 000	841 000	693 000	508 000
Cost of Goods Sold	0	0	0	0
Salary Costs	201 000	181 000	193 000	1 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	454 000	354 000	380 000	109 000
Operating Profit	430 000	487 000	313 000	400 000
Financial Income	2 000	0	2 000	0
Financial Costs	0	0	1 000	0
Financial Balance	2 000	0	1 000	0
Dividends	260 000	200 000	240 000	300 000
Net Income	337 000	380 000	245 000	312 000

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	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	10 000	0
Total Fixed Assets	0	0	10 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	245 000	145 000	85 000	185 000
Total Current Assets	758 000	586 000	389 000	470 000
Total Assets	758 000	586 000	399 000	471 000
Total Equity	303 000	227 000	47 000	42 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	17 000	0	0	0
Unpaid Taxes	64 000	31 000	42 000	37 000
Dividends	260 000	200 000	240 000	300 000
Other Current Debt	279 000	221 000	0	4 000
Total Current Debt	455 000	360 000	352 000	429 000
Total Equity and Debt	758 000	586 000	399 000	471 000

Financial indicators	2022	2021	2020	2019
Return on Equity	111,22 %	167,4 %	521,28 %	742,86 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	48,7 %	57,91 %	45,17 %	78,74 %
Current Ratio	1,67	1,63	1,11	1,1
Quick Ratio	1,67	1,63	1,11	1,1
Equity Ratio	0,4	0,39	0,12	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %