LARS MARIUS AKSLEN AS

6013 ÅLESUND

Finances

Return on Equity

22,52 %

Current Ratio

4,9

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	200 000	287 000	225 000	175 000
Net Income	152 000	262 000	120 000	146 000
Total Assets	742 000	976 000	790 000	739 000
Total Equity	675 000	822 000	700 000	650 000

Income (NOK)	2022	2021	2020	2019
Revenue	200 000	287 000	225 000	175 000
Expenditure	36 000	46 000	135 000	46 000
Operating Profit	164 000	241 000	90 000	129 000
Financial Income	25 000	75 000	50 000	45 000
Financial Costs	0	0	0	0
Financial Balance	25 000	75 000	50 000	45 000
Earnings Before Tax	189 000	316 000	140 000	174 000
Tax	36 000	54 000	20 000	28 000
Net Income	152 000	262 000	120 000	146 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	414 000	513 000	489 000	464 000
Total Current Assets	328 000	463 000	301 000	275 000
Total Assets	742 000	976 000	790 000	739 000
Total Retained Equity	474 000	621 000	499 000	449 000
Total Equity	675 000	822 000	700 000	650 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	67 000	153 000	90 000	88 000
Total Equity and Debt	742 000	976 000	790 000	739 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	200 000	287 000	225 000	175 000
Revenue	200 000	287 000	225 000	175 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	36 000	46 000	135 000	46 000
Operating Profit	164 000	241 000	90 000	129 000
Financial Income	25 000	75 000	50 000	45 000
Financial Costs	0	0	0	0
Financial Balance	25 000	75 000	50 000	45 000
Dividends	30 000	140 000	70 000	60 000
Net Income	152 000	262 000	120 000	146 000

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	414 000	513 000	489 000	464 000
Total Fixed Assets	414 000	513 000	489 000	464 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	74 000	275 000	193 000	148 000
Total Current Assets	328 000	463 000	301 000	275 000
Total Assets	742 000	976 000	790 000	739 000
Total Equity	675 000	822 000	700 000	650 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	30 000	140 000	70 000	60 000
Other Current Debt	0	0	0	0
Total Current Debt	67 000	153 000	90 000	88 000
Total Equity and Debt	742 000	976 000	790 000	739 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,52 %	31,87 %	17,14 %	22,46 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	82 %	83,97 %	40 %	73,71 %
Current Ratio	4,9	3,03	3,34	3,13
Quick Ratio	4,9	3,03	3,34	3,13
Equity Ratio	0,91	0,84	0,89	0,88
Gross Profit Margin	100 %	100 %	100 %	100 %