LINKPRO AS

8012 BODØ

Finances

Return on Equity

19,47 %

Current Ratio

0,47

Debt-to-Equity Ratio

0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 981 000	3 661 000	3 023 000	2 664 000
Net Income	5 696 000	5 441 000	681 000	−1 780 000
Total Assets	34 215 000	28 668 000	22 728 000	23 393 000
Total Equity	29 257 000	23 561 000	18 119 000	17 439 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 981 000	3 661 000	3 023 000	2 664 000
Expenditure	6 040 000	5 543 000	5 126 000	5 342 000
Operating Profit	−2 059 000	−1 883 000	−2 103 000	−2 678 000
Financial Income	7 471 000	7 065 000	2 442 000	528 000
Financial Costs	198 000	167 000	146 000	152 000
Financial Balance	7 273 000	6 898 000	2 296 000	376 000
Earnings Before Tax	5 214 000	5 016 000	193 000	−2 302 000
Tax	−482 000	−426 000	−488 000	−521 000
Net Income	5 696 000	5 441 000	681 000	−1 780 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	32 828 000	25 617 000	21 277 000	21 926 000
Total Current Assets	1 387 000	3 051 000	1 451 000	1 467 000
Total Assets	34 215 000	28 668 000	22 728 000	23 393 000
Total Retained Equity	24 936 000	19 241 000	13 799 000	13 118 000
Total Equity	29 257 000	23 561 000	18 119 000	17 439 000
Total Long-Term Debt	1 980 000	1 980 000	2 481 000	3 298 000
Total Current Debt	2 978 000	3 127 000	2 127 000	2 656 000
Total Equity and Debt	34 215 000	28 668 000	22 728 000	23 393 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 981 000	3 661 000	3 019 000	2 664 000
Other Income	0	0	4 000	0
Revenue	3 981 000	3 661 000	3 023 000	2 664 000
Cost of Goods Sold	46 000	2 000	15 000	66 000
Salary Costs	5 209 000	4 864 000	4 404 000	4 551 000
Depreciation	43 000	43 000	21 000	0
Impairment	0	0	0	0
Expenditure	6 040 000	5 543 000	5 126 000	5 342 000
Operating Profit	−2 059 000	−1 883 000	−2 103 000	−2 678 000
Financial Income	7 471 000	7 065 000	2 442 000	528 000
Financial Costs	198 000	167 000	146 000	152 000
Financial Balance	7 273 000	6 898 000	2 296 000	376 000
Dividends	0	0	0	0
Net Income	5 696 000	5 441 000	681 000	−1 780 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	117 000	117 000	642 000	572 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	117 000	64 000	107 000	0
Total Tangible Assets	117 000	64 000	107 000	0
Total Fiancial Fixed Assets	32 594 000	25 436 000	20 528 000	21 354 000
Total Fixed Assets	32 828 000	25 617 000	21 277 000	21 926 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	241 000	254 000	229 000	185 000
Total Current Assets	1 387 000	3 051 000	1 451 000	1 467 000
Total Assets	34 215 000	28 668 000	22 728 000	23 393 000
Total Equity	29 257 000	23 561 000	18 119 000	17 439 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 980 000	1 980 000	2 481 000	3 298 000
Creditors	250 000	154 000	356 000	202 000
Unpaid Taxes	415 000	457 000	548 000	403 000
Dividends	0	0	0	0
Other Current Debt	524 000	489 000	466 000	727 000
Total Current Debt	2 978 000	3 127 000	2 127 000	2 656 000
Total Equity and Debt	34 215 000	28 668 000	22 728 000	23 393 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,47 %	23,09 %	3,76 %	−10,21 %
Debt-to-Equity Ratio	0,07	0,08	0,14	0,19
Operating Profit Margin	−51,72 %	−51,43 %	−69,57 %	−100,53 %
Current Ratio	0,47	0,98	0,68	0,55
Quick Ratio	0,47	0,98	0,68	0,55
Equity Ratio	0,86	0,82	0,8	0,75
Gross Profit Margin	98,84 %	99,95 %	99,5 %	97,52 %