LASER CITY AS

0184 OSLO

Finances

Share Ownership

Return on Equity

23,76 %

Current Ratio

1,63

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 445 000	5 427 000	4 989 000	4 396 000
Net Income	1 304 000	1 714 000	1 971 000	1 528 000
Total Assets	6 354 000	5 016 000	3 592 000	1 552 000
Total Equity	5 488 000	4 184 000	2 470 000	499 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 445 000	5 427 000	4 989 000	4 396 000
Expenditure	3 761 000	3 260 000	2 471 000	2 538 000
Operating Profit	1 683 000	2 167 000	2 518 000	1 857 000
Financial Income	4 000	2 000	1 000	1 000
Financial Costs	0	4 000	3 000	1 000
Financial Balance	4 000	−2 000	−2 000	0
Earnings Before Tax	1 687 000	2 165 000	2 516 000	1 857 000
Tax	383 000	451 000	545 000	329 000
Net Income	1 304 000	1 714 000	1 971 000	1 528 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 942 000	1 011 000	335 000	350 000
Total Current Assets	1 413 000	4 004 000	3 257 000	1 202 000
Total Assets	6 354 000	5 016 000	3 592 000	1 552 000
Total Retained Equity	5 458 000	4 154 000	2 440 000	469 000
Total Equity	5 488 000	4 184 000	2 470 000	499 000
Total Long-Term Debt	0	0	379 000	379 000
Total Current Debt	866 000	832 000	743 000	674 000
Total Equity and Debt	6 354 000	5 016 000	3 592 000	1 552 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 445 000	5 187 000	4 523 000	4 064 000
Other Income	0	240 000	466 000	332 000
Revenue	5 445 000	5 427 000	4 989 000	4 396 000
Cost of Goods Sold	240 000	48 000	178 000	196 000
Salary Costs	1 507 000	1 428 000	821 000	1 091 000
Depreciation	270 000	159 000	90 000	101 000
Impairment	0	0	0	0
Expenditure	3 761 000	3 260 000	2 471 000	2 538 000
Operating Profit	1 683 000	2 167 000	2 518 000	1 857 000
Financial Income	4 000	2 000	1 000	1 000
Financial Costs	0	4 000	3 000	1 000
Financial Balance	4 000	−2 000	−2 000	0
Dividends	0	0	0	0
Net Income	1 304 000	1 714 000	1 971 000	1 528 000

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	742 000	1 011 000	335 000	350 000
Total Tangible Assets	742 000	1 011 000	335 000	350 000
Total Fiancial Fixed Assets	4 200 000	0	0	0
Total Fixed Assets	4 942 000	1 011 000	335 000	350 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 257 000	3 863 000	3 118 000	1 093 000
Total Current Assets	1 413 000	4 004 000	3 257 000	1 202 000
Total Assets	6 354 000	5 016 000	3 592 000	1 552 000
Total Equity	5 488 000	4 184 000	2 470 000	499 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	379 000	379 000
Creditors	193 000	134 000	92 000	200 000
Unpaid Taxes	133 000	151 000	44 000	72 000
Dividends	0	0	0	0
Other Current Debt	158 000	95 000	62 000	73 000
Total Current Debt	866 000	832 000	743 000	674 000
Total Equity and Debt	6 354 000	5 016 000	3 592 000	1 552 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,76 %	40,97 %	79,8 %	306,21 %
Debt-to-Equity Ratio	0	0	0,15	0,76
Operating Profit Margin	30,91 %	39,93 %	50,47 %	42,24 %
Current Ratio	1,63	4,81	4,38	1,78
Quick Ratio	1,63	4,81	4,38	1,78
Equity Ratio	0,86	0,83	0,69	0,32
Gross Profit Margin	95,59 %	99,12 %	96,43 %	95,54 %