LINDA HJELTNES AS

5700 VOSS

Finances

Share Ownership

Return on Equity

51,88 %

Current Ratio

2,6

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 110 000	2 786 000	2 765 000	2 313 000
Net Income	1 117 000	858 000	1 076 000	673 000
Total Assets	3 302 000	2 626 000	2 173 000	1 293 000
Total Equity	2 153 000	1 636 000	1 277 000	601 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 110 000	2 786 000	2 765 000	2 313 000
Expenditure	1 694 000	1 686 000	1 386 000	1 451 000
Operating Profit	1 417 000	1 100 000	1 379 000	863 000
Financial Income	16 000	1 000	1 000	1 000
Financial Costs	0	0	1 000	0
Financial Balance	16 000	1 000	0	1 000
Earnings Before Tax	1 433 000	1 101 000	1 380 000	863 000
Tax	316 000	242 000	304 000	190 000
Net Income	1 117 000	858 000	1 076 000	673 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	317 000	167 000	133 000	55 000
Total Current Assets	2 985 000	2 459 000	2 040 000	1 238 000
Total Assets	3 302 000	2 626 000	2 173 000	1 293 000
Total Retained Equity	2 123 000	1 606 000	1 247 000	571 000
Total Equity	2 153 000	1 636 000	1 277 000	601 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 149 000	990 000	896 000	691 000
Total Equity and Debt	3 302 000	2 626 000	2 173 000	1 293 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 110 000	2 786 000	2 765 000	2 313 000
Other Income	0	0	0	0
Revenue	3 110 000	2 786 000	2 765 000	2 313 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 376 000	1 366 000	1 133 000	1 197 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 694 000	1 686 000	1 386 000	1 451 000
Operating Profit	1 417 000	1 100 000	1 379 000	863 000
Financial Income	16 000	1 000	1 000	1 000
Financial Costs	0	0	1 000	0
Financial Balance	16 000	1 000	0	1 000
Dividends	600 000	500 000	400 000	300 000
Net Income	1 117 000	858 000	1 076 000	673 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	317 000	167 000	133 000	55 000
Total Fixed Assets	317 000	167 000	133 000	55 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 972 000	2 447 000	2 028 000	1 238 000
Total Current Assets	2 985 000	2 459 000	2 040 000	1 238 000
Total Assets	3 302 000	2 626 000	2 173 000	1 293 000
Total Equity	2 153 000	1 636 000	1 277 000	601 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	13 000	8 000	1 000	3 000
Unpaid Taxes	99 000	119 000	91 000	91 000
Dividends	600 000	500 000	400 000	300 000
Other Current Debt	121 000	121 000	99 000	108 000
Total Current Debt	1 149 000	990 000	896 000	691 000
Total Equity and Debt	3 302 000	2 626 000	2 173 000	1 293 000

Financial indicators	2022	2021	2020	2019
Return on Equity	51,88 %	52,44 %	84,26 %	111,98 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	45,56 %	39,48 %	49,87 %	37,31 %
Current Ratio	2,6	2,48	2,28	1,79
Quick Ratio	2,6	2,48	2,28	1,79
Equity Ratio	0,65	0,62	0,59	0,46
Gross Profit Margin	100 %	100 %	100 %	100 %