LANDMÅLER1 AS

4887 GRIMSTAD

Finances

Share Ownership

Return on Equity

33,43 %

Current Ratio

1,55

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 920 000	11 590 000	9 627 000	15 142 000
Net Income	567 000	1 154 000	902 000	907 000
Total Assets	4 081 000	3 620 000	3 177 000	4 578 000
Total Equity	1 696 000	1 429 000	1 775 000	1 473 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 920 000	11 590 000	9 627 000	15 142 000
Expenditure	12 194 000	10 138 000	8 541 000	13 967 000
Operating Profit	726 000	1 451 000	1 087 000	1 175 000
Financial Income	6 000	1 000	83 000	14 000
Financial Costs	0	1 000	1 000	0
Financial Balance	6 000	0	82 000	14 000
Earnings Before Tax	732 000	1 451 000	1 168 000	1 188 000
Tax	165 000	297 000	267 000	281 000
Net Income	567 000	1 154 000	902 000	907 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	392 000	497 000	15 000	33 000
Total Current Assets	3 689 000	3 123 000	3 162 000	4 545 000
Total Assets	4 081 000	3 620 000	3 177 000	4 578 000
Total Retained Equity	1 672 000	1 405 000	1 750 000	1 449 000
Total Equity	1 696 000	1 429 000	1 775 000	1 473 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 385 000	2 191 000	1 402 000	3 104 000
Total Equity and Debt	4 081 000	3 620 000	3 177 000	4 578 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 920 000	11 380 000	9 240 000	15 042 000
Other Income	0	209 000	387 000	100 000
Revenue	12 920 000	11 590 000	9 627 000	15 142 000
Cost of Goods Sold	659 000	983 000	1 767 000	2 849 000
Salary Costs	8 368 000	6 394 000	4 349 000	8 323 000
Depreciation	105 000	24 000	36 000	35 000
Impairment	0	0	0	0
Expenditure	12 194 000	10 138 000	8 541 000	13 967 000
Operating Profit	726 000	1 451 000	1 087 000	1 175 000
Financial Income	6 000	1 000	83 000	14 000
Financial Costs	0	1 000	1 000	0
Financial Balance	6 000	0	82 000	14 000
Dividends	300 000	1 500 000	600 000	540 000
Net Income	567 000	1 154 000	902 000	907 000

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	330 000	0	0	0
Fixtures	62 000	497 000	15 000	33 000
Total Tangible Assets	392 000	497 000	15 000	33 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	392 000	497 000	15 000	33 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 357 000	504 000	1 125 000	1 337 000
Total Current Assets	3 689 000	3 123 000	3 162 000	4 545 000
Total Assets	4 081 000	3 620 000	3 177 000	4 578 000
Total Equity	1 696 000	1 429 000	1 775 000	1 473 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	87 000	97 000	58 000	450 000
Unpaid Taxes	1 033 000	883 000	510 000	1 363 000
Dividends	300 000	1 500 000	600 000	540 000
Other Current Debt	1 101 000	914 000	567 000	1 047 000
Total Current Debt	2 385 000	2 191 000	1 402 000	3 104 000
Total Equity and Debt	4 081 000	3 620 000	3 177 000	4 578 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,43 %	80,76 %	50,82 %	61,58 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,62 %	12,52 %	11,29 %	7,76 %
Current Ratio	1,55	1,43	2,26	1,46
Quick Ratio	1,55	1,43	2,26	1,46
Equity Ratio	0,42	0,39	0,56	0,32
Gross Profit Margin	94,9 %	91,52 %	81,65 %	81,18 %