SIVILINGENIØRENE HARBOE OG LEGANGER AS

7012 TRONDHEIM

Finances

Share Ownership

Return on Equity

125,09 %

Current Ratio

1,4

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 362 000	8 914 000	9 289 000	10 249 000
Net Income	2 473 000	2 229 000	2 471 000	2 140 000
Total Assets	6 853 000	5 685 000	5 588 000	5 768 000
Total Equity	1 977 000	1 504 000	1 275 000	805 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 362 000	8 914 000	9 289 000	10 249 000
Expenditure	6 203 000	6 071 000	6 135 000	7 515 000
Operating Profit	3 160 000	2 843 000	3 155 000	2 734 000
Financial Income	11 000	14 000	13 000	8 000
Financial Costs	0	0	0	0
Financial Balance	11 000	14 000	13 000	8 000
Earnings Before Tax	3 171 000	2 857 000	3 167 000	2 743 000
Tax	698 000	629 000	697 000	602 000
Net Income	2 473 000	2 229 000	2 471 000	2 140 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 000	7 000	35 000	68 000
Total Current Assets	6 847 000	5 677 000	5 553 000	5 700 000
Total Assets	6 853 000	5 685 000	5 588 000	5 768 000
Total Retained Equity	1 877 000	1 404 000	1 175 000	705 000
Total Equity	1 977 000	1 504 000	1 275 000	805 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 876 000	4 181 000	4 313 000	4 964 000
Total Equity and Debt	6 853 000	5 685 000	5 588 000	5 768 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 362 000	8 914 000	9 289 000	10 249 000
Other Income	0	0	0	0
Revenue	9 362 000	8 914 000	9 289 000	10 249 000
Cost of Goods Sold	0	0	0	64 000
Salary Costs	5 026 000	5 069 000	4 873 000	6 304 000
Depreciation	4 000	15 000	15 000	11 000
Impairment	0	0	0	0
Expenditure	6 203 000	6 071 000	6 135 000	7 515 000
Operating Profit	3 160 000	2 843 000	3 155 000	2 734 000
Financial Income	11 000	14 000	13 000	8 000
Financial Costs	0	0	0	0
Financial Balance	11 000	14 000	13 000	8 000
Dividends	2 000 000	2 000 000	2 000 000	2 000 000
Net Income	2 473 000	2 229 000	2 471 000	2 140 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 000	0	17 000	35 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	4 000	18 000	33 000
Total Tangible Assets	0	4 000	18 000	33 000
Total Fiancial Fixed Assets	3 000	3 000	0	0
Total Fixed Assets	6 000	7 000	35 000	68 000
Stock	0	0	0	0
Total Investments	0	0	3 000	3 000
Cash, Bank	2 597 000	2 935 000	2 082 000	2 946 000
Total Current Assets	6 847 000	5 677 000	5 553 000	5 700 000
Total Assets	6 853 000	5 685 000	5 588 000	5 768 000
Total Equity	1 977 000	1 504 000	1 275 000	805 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	46 000	22 000	77 000	82 000
Unpaid Taxes	1 589 000	997 000	1 094 000	1 619 000
Dividends	2 000 000	2 000 000	2 000 000	2 000 000
Other Current Debt	541 000	550 000	463 000	629 000
Total Current Debt	4 876 000	4 181 000	4 313 000	4 964 000
Total Equity and Debt	6 853 000	5 685 000	5 588 000	5 768 000

Financial indicators	2022	2021	2020	2019
Return on Equity	125,09 %	148,2 %	193,8 %	265,84 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	33,75 %	31,89 %	33,96 %	26,68 %
Current Ratio	1,4	1,36	1,29	1,15
Quick Ratio	1,4	1,36	1,29	1,15
Equity Ratio	0,29	0,26	0,23	0,14
Gross Profit Margin	100 %	100 %	100 %	99,38 %