STUDIO LARSEN ARKITEKTUR AS

1706 SARPSBORG

Finances

Share Ownership

Return on Equity

−23,66 %

Current Ratio

1,75

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 385 000	2 832 000	2 883 000	1 552 000
Net Income	−146 000	66 000	868 000	11 000
Total Assets	1 167 000	1 461 000	1 441 000	369 000
Total Equity	617 000	763 000	921 000	131 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 385 000	2 832 000	2 883 000	1 552 000
Expenditure	2 567 000	2 742 000	1 765 000	1 534 000
Operating Profit	−183 000	89 000	1 118 000	19 000
Financial Income	0	0	1 000	5 000
Financial Costs	1 000	0	3 000	2 000
Financial Balance	−1 000	0	−2 000	3 000
Earnings Before Tax	−183 000	89 000	1 115 000	22 000
Tax	−37 000	23 000	247 000	11 000
Net Income	−146 000	66 000	868 000	11 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	202 000	182 000	42 000	55 000
Total Current Assets	965 000	1 279 000	1 399 000	314 000
Total Assets	1 167 000	1 461 000	1 441 000	369 000
Total Retained Equity	597 000	743 000	901 000	111 000
Total Equity	617 000	763 000	921 000	131 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	550 000	698 000	520 000	238 000
Total Equity and Debt	1 167 000	1 461 000	1 441 000	369 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 385 000	2 832 000	2 907 000	1 528 000
Other Income	0	0	−24 000	24 000
Revenue	2 385 000	2 832 000	2 883 000	1 552 000
Cost of Goods Sold	34 000	35 000	4 000	106 000
Salary Costs	1 753 000	1 940 000	1 034 000	598 000
Depreciation	2 000	0	0	12 000
Impairment	0	0	0	0
Expenditure	2 567 000	2 742 000	1 765 000	1 534 000
Operating Profit	−183 000	89 000	1 118 000	19 000
Financial Income	0	0	1 000	5 000
Financial Costs	1 000	0	3 000	2 000
Financial Balance	−1 000	0	−2 000	3 000
Dividends	0	200 000	0	0
Net Income	−146 000	66 000	868 000	11 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	60 000	3 000	7 000	9 000
Real Eastate	118 000	120 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	118 000	120 000	0	0
Total Fiancial Fixed Assets	25 000	59 000	35 000	46 000
Total Fixed Assets	202 000	182 000	42 000	55 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	74 000	656 000	1 148 000	32 000
Total Current Assets	965 000	1 279 000	1 399 000	314 000
Total Assets	1 167 000	1 461 000	1 441 000	369 000
Total Equity	617 000	763 000	921 000	131 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	40 000	40 000	46 000	14 000
Unpaid Taxes	241 000	221 000	107 000	46 000
Dividends	0	200 000	0	0
Other Current Debt	250 000	425 000	145 000	179 000
Total Current Debt	550 000	698 000	520 000	238 000
Total Equity and Debt	1 167 000	1 461 000	1 441 000	369 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−23,66 %	8,65 %	94,25 %	8,4 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−7,67 %	3,14 %	38,78 %	1,22 %
Current Ratio	1,75	1,83	2,69	1,32
Quick Ratio	1,75	1,83	2,69	1,32
Equity Ratio	0,53	0,52	0,64	0,36
Gross Profit Margin	98,57 %	98,76 %	99,86 %	93,17 %