L. JOHANSEN CONSULT AS

1726 SARPSBORG

Finances

Share Ownership

Return on Equity

73,66 %

Current Ratio

1,65

Debt-to-Equity Ratio

0,64

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 148 000	1 722 000	1 596 000	1 681 000
Net Income	495 000	291 000	327 000	406 000
Total Assets	2 014 000	1 652 000	1 448 000	813 000
Total Equity	672 000	672 000	381 000	54 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 148 000	1 722 000	1 596 000	1 681 000
Expenditure	1 483 000	1 329 000	1 178 000	1 163 000
Operating Profit	665 000	393 000	418 000	518 000
Financial Income	3 000	1 000	2 000	5 000
Financial Costs	26 000	19 000	1 000	0
Financial Balance	−23 000	−18 000	1 000	5 000
Earnings Before Tax	641 000	374 000	420 000	523 000
Tax	146 000	83 000	93 000	117 000
Net Income	495 000	291 000	327 000	406 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	507 000	576 000	644 000	38 000
Total Current Assets	1 508 000	1 077 000	804 000	775 000
Total Assets	2 014 000	1 652 000	1 448 000	813 000
Total Retained Equity	618 000	618 000	327 000	0
Total Equity	672 000	672 000	381 000	54 000
Total Long-Term Debt	430 000	529 000	592 000	0
Total Current Debt	912 000	451 000	476 000	759 000
Total Equity and Debt	2 014 000	1 652 000	1 448 000	813 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 148 000	1 722 000	1 577 000	1 681 000
Other Income	0	0	19 000	0
Revenue	2 148 000	1 722 000	1 596 000	1 681 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 134 000	961 000	933 000	877 000
Depreciation	69 000	69 000	27 000	24 000
Impairment	0	0	0	0
Expenditure	1 483 000	1 329 000	1 178 000	1 163 000
Operating Profit	665 000	393 000	418 000	518 000
Financial Income	3 000	1 000	2 000	5 000
Financial Costs	26 000	19 000	1 000	0
Financial Balance	−23 000	−18 000	1 000	5 000
Dividends	0	0	0	0
Net Income	495 000	291 000	327 000	406 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	1 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	507 000	576 000	644 000	37 000
Total Tangible Assets	507 000	576 000	644 000	37 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	507 000	576 000	644 000	38 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	656 000	792 000	560 000	442 000
Total Current Assets	1 508 000	1 077 000	804 000	775 000
Total Assets	2 014 000	1 652 000	1 448 000	813 000
Total Equity	672 000	672 000	381 000	54 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	430 000	529 000	592 000	0
Creditors	16 000	1 000	0	0
Unpaid Taxes	160 000	170 000	121 000	117 000
Dividends	0	0	0	0
Other Current Debt	591 000	202 000	304 000	529 000
Total Current Debt	912 000	451 000	476 000	759 000
Total Equity and Debt	2 014 000	1 652 000	1 448 000	813 000

Financial indicators	2022	2021	2020	2019
Return on Equity	73,66 %	43,3 %	85,83 %	751,85 %
Debt-to-Equity Ratio	0,64	0,79	1,55	0
Operating Profit Margin	30,96 %	22,82 %	26,19 %	30,81 %
Current Ratio	1,65	2,39	1,69	1,02
Quick Ratio	1,65	2,39	1,69	1,02
Equity Ratio	0,33	0,41	0,26	0,07
Gross Profit Margin	100 %	100 %	100 %	100 %