LINNI MEISTER AS

0763 OSLO

Finances

Share Ownership

Return on Equity

27,9 %

Current Ratio

2,45

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 779 000	2 185 000	2 123 000	1 270 000
Net Income	317 000	285 000	715 000	177 000
Total Assets	1 899 000	1 549 000	1 365 000	484 000
Total Equity	1 136 000	1 120 000	835 000	240 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 779 000	2 185 000	2 123 000	1 270 000
Expenditure	2 332 000	1 781 000	1 200 000	1 030 000
Operating Profit	447 000	404 000	923 000	240 000
Financial Income	0	0	0	0
Financial Costs	1 000	2 000	1 000	0
Financial Balance	−1 000	−2 000	−1 000	0
Earnings Before Tax	446 000	402 000	921 000	240 000
Tax	129 000	118 000	206 000	62 000
Net Income	317 000	285 000	715 000	177 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	28 000	10 000	13 000	3 000
Total Current Assets	1 871 000	1 539 000	1 352 000	480 000
Total Assets	1 899 000	1 549 000	1 365 000	484 000
Total Retained Equity	1 114 000	1 098 000	813 000	218 000
Total Equity	1 136 000	1 120 000	835 000	240 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	763 000	429 000	530 000	244 000
Total Equity and Debt	1 899 000	1 549 000	1 365 000	484 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 779 000	2 185 000	2 123 000	1 270 000
Other Income	0	0	0	0
Revenue	2 779 000	2 185 000	2 123 000	1 270 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 626 000	1 340 000	1 027 000	798 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 332 000	1 781 000	1 200 000	1 030 000
Operating Profit	447 000	404 000	923 000	240 000
Financial Income	0	0	0	0
Financial Costs	1 000	2 000	1 000	0
Financial Balance	−1 000	−2 000	−1 000	0
Dividends	300 000	0	120 000	0
Net Income	317 000	285 000	715 000	177 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	28 000	10 000	13 000	3 000
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	0	0	0	0
Total Fixed Assets	28 000	10 000	13 000	3 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 665 000	1 291 000	1 174 000	279 000
Total Current Assets	1 871 000	1 539 000	1 352 000	480 000
Total Assets	1 899 000	1 549 000	1 365 000	484 000
Total Equity	1 136 000	1 120 000	835 000	240 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 000	3 000	70 000	1 000
Unpaid Taxes	159 000	189 000	98 000	38 000
Dividends	300 000	0	120 000	0
Other Current Debt	152 000	122 000	96 000	139 000
Total Current Debt	763 000	429 000	530 000	244 000
Total Equity and Debt	1 899 000	1 549 000	1 365 000	484 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,9 %	25,45 %	85,63 %	73,75 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	16,08 %	18,49 %	43,48 %	18,9 %
Current Ratio	2,45	3,59	2,55	1,97
Quick Ratio	2,45	3,59	2,55	1,97
Equity Ratio	0,6	0,72	0,61	0,5
Gross Profit Margin	100 %	100 %	100 %	100 %