LINJEPARTNER AS

7606 LEVANGER

Finances

Share Ownership

Return on Equity

11,45 %

Current Ratio

2,52

Debt-to-Equity Ratio

0,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	142 349 000	95 988 000	126 142 000	115 983 000
Net Income	3 448 000	14 414 000	8 115 000	7 858 000
Total Assets	59 841 000	119 280 000	69 270 000	51 380 000
Total Equity	30 101 000	28 722 000	22 949 000	18 520 000

Income (NOK)	2022	2021	2020	2019
Revenue	142 349 000	95 988 000	126 142 000	115 983 000
Expenditure	138 714 000	77 975 000	115 824 000	105 916 000
Operating Profit	3 636 000	18 013 000	10 318 000	10 067 000
Financial Income	910 000	582 000	277 000	322 000
Financial Costs	104 000	108 000	184 000	298 000
Financial Balance	806 000	474 000	93 000	24 000
Earnings Before Tax	4 442 000	18 487 000	10 411 000	10 091 000
Tax	994 000	4 073 000	2 296 000	2 234 000
Net Income	3 448 000	14 414 000	8 115 000	7 858 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 250 000	10 705 000	8 983 000	7 733 000
Total Current Assets	49 591 000	108 575 000	60 286 000	43 647 000
Total Assets	59 841 000	119 280 000	69 270 000	51 380 000
Total Retained Equity	25 422 000	24 043 000	18 270 000	15 025 000
Total Equity	30 101 000	28 722 000	22 949 000	18 520 000
Total Long-Term Debt	10 047 000	11 603 000	6 198 000	0
Total Current Debt	19 694 000	78 956 000	40 123 000	32 860 000
Total Equity and Debt	59 841 000	119 280 000	69 270 000	51 380 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	142 008 000	95 168 000	125 205 000	115 285 000
Other Income	341 000	820 000	938 000	697 000
Revenue	142 349 000	95 988 000	126 142 000	115 983 000
Cost of Goods Sold	100 926 000	31 843 000	81 427 000	70 228 000
Salary Costs	29 645 000	27 402 000	24 724 000	24 542 000
Depreciation	3 261 000	3 039 000	3 091 000	2 900 000
Impairment	0	0	0	0
Expenditure	138 714 000	77 975 000	115 824 000	105 916 000
Operating Profit	3 636 000	18 013 000	10 318 000	10 067 000
Financial Income	910 000	582 000	277 000	322 000
Financial Costs	104 000	108 000	184 000	298 000
Financial Balance	806 000	474 000	93 000	24 000
Dividends	2 069 000	8 641 000	4 869 000	4 714 000
Net Income	3 448 000	14 414 000	8 115 000	7 858 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 924 000	2 939 000	0	674 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	8 109 000	7 766 000	8 983 000	7 058 000
Total Tangible Assets	8 109 000	7 766 000	8 983 000	7 058 000
Total Fiancial Fixed Assets	216 000	0	0	0
Total Fixed Assets	10 250 000	10 705 000	8 983 000	7 733 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	28 250 000	94 709 000	39 970 000	31 543 000
Total Current Assets	49 591 000	108 575 000	60 286 000	43 647 000
Total Assets	59 841 000	119 280 000	69 270 000	51 380 000
Total Equity	30 101 000	28 722 000	22 949 000	18 520 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 047 000	11 603 000	6 198 000	0
Creditors	4 846 000	6 778 000	5 454 000	5 014 000
Unpaid Taxes	6 849 000	7 281 000	4 413 000	2 425 000
Dividends	2 069 000	8 641 000	4 869 000	4 714 000
Other Current Debt	5 929 000	48 132 000	24 965 000	15 539 000
Total Current Debt	19 694 000	78 956 000	40 123 000	32 860 000
Total Equity and Debt	59 841 000	119 280 000	69 270 000	51 380 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,45 %	50,18 %	35,36 %	42,43 %
Debt-to-Equity Ratio	0,33	0,4	0,27	0
Operating Profit Margin	2,55 %	18,77 %	8,18 %	8,68 %
Current Ratio	2,52	1,38	1,5	1,33
Quick Ratio	2,52	1,38	1,5	1,33
Equity Ratio	0,5	0,24	0,33	0,36
Gross Profit Margin	29,1 %	66,83 %	35,45 %	39,45 %