LINIE CONSULTING AS

1350 LOMMEDALEN

Finances

Share Ownership

Return on Equity

42,63 %

Current Ratio

3,72

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 062 000	2 152 000	1 606 000	1 817 000
Net Income	700 000	467 000	191 000	21 000
Total Assets	2 245 000	1 585 000	901 000	1 029 000
Total Equity	1 642 000	942 000	475 000	434 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 062 000	2 152 000	1 606 000	1 817 000
Expenditure	2 164 000	1 553 000	1 393 000	1 796 000
Operating Profit	898 000	598 000	213 000	21 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	898 000	598 000	213 000	21 000
Tax	198 000	132 000	22 000	0
Net Income	700 000	467 000	191 000	21 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	2 245 000	1 585 000	901 000	1 029 000
Total Assets	2 245 000	1 585 000	901 000	1 029 000
Total Retained Equity	1 612 000	912 000	445 000	404 000
Total Equity	1 642 000	942 000	475 000	434 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	603 000	643 000	425 000	595 000
Total Equity and Debt	2 245 000	1 585 000	901 000	1 029 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 062 000	2 151 000	1 606 000	1 817 000
Other Income	0	0	0	0
Revenue	3 062 000	2 152 000	1 606 000	1 817 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 036 000	1 408 000	1 220 000	1 564 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 164 000	1 553 000	1 393 000	1 796 000
Operating Profit	898 000	598 000	213 000	21 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	150 000	0
Net Income	700 000	467 000	191 000	21 000

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	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 076 000	1 251 000	589 000	454 000
Total Current Assets	2 245 000	1 585 000	901 000	1 029 000
Total Assets	2 245 000	1 585 000	901 000	1 029 000
Total Equity	1 642 000	942 000	475 000	434 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	5 000	0	0
Unpaid Taxes	196 000	370 000	135 000	447 000
Dividends	0	0	150 000	0
Other Current Debt	205 000	136 000	118 000	148 000
Total Current Debt	603 000	643 000	425 000	595 000
Total Equity and Debt	2 245 000	1 585 000	901 000	1 029 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,63 %	49,58 %	40,21 %	4,84 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	29,33 %	27,79 %	13,26 %	1,16 %
Current Ratio	3,72	2,47	2,12	1,73
Quick Ratio	3,72	2,47	2,12	1,73
Equity Ratio	0,73	0,59	0,53	0,42
Gross Profit Margin	100 %	100 %	100 %	100 %