LAKSEVAAG REGNSKAPSTJENESTE AS

5163 LAKSEVÅG

Finances

Share Ownership

Return on Equity

39,49 %

Current Ratio

2,2

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 745 000	1 256 000	868 000	645 000
Net Income	154 000	64 000	134 000	10 000
Total Assets	640 000	395 000	282 000	120 000
Total Equity	390 000	235 000	171 000	37 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 745 000	1 256 000	868 000	645 000
Expenditure	1 549 000	1 176 000	697 000	629 000
Operating Profit	196 000	81 000	171 000	15 000
Financial Income	0	0	1 000	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	1 000	0
Earnings Before Tax	197 000	80 000	172 000	15 000
Tax	42 000	16 000	38 000	5 000
Net Income	154 000	64 000	134 000	10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	88 000	33 000	28 000	24 000
Total Current Assets	551 000	362 000	254 000	96 000
Total Assets	640 000	395 000	282 000	120 000
Total Retained Equity	0	0	0	0
Total Equity	390 000	235 000	171 000	37 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	250 000	159 000	111 000	83 000
Total Equity and Debt	640 000	395 000	282 000	120 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 745 000	1 255 000	868 000	645 000
Other Income	0	0	0	1 000
Revenue	1 745 000	1 256 000	868 000	645 000
Cost of Goods Sold	253 000	313 000	118 000	7 000
Salary Costs	615 000	362 000	228 000	300 000
Depreciation	38 000	14 000	12 000	10 000
Impairment	0	0	0	0
Expenditure	1 549 000	1 176 000	697 000	629 000
Operating Profit	196 000	81 000	171 000	15 000
Financial Income	0	0	1 000	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	1 000	0
Dividends	0	0	0	0
Net Income	154 000	64 000	134 000	10 000

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	88 000	33 000	28 000	24 000
Total Tangible Assets	88 000	33 000	28 000	24 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	88 000	33 000	28 000	24 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	342 000	180 000	155 000	17 000
Total Current Assets	551 000	362 000	254 000	96 000
Total Assets	640 000	395 000	282 000	120 000
Total Equity	390 000	235 000	171 000	37 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	83 000	49 000	37 000	11 000
Unpaid Taxes	44 000	44 000	11 000	30 000
Dividends	0	0	0	0
Other Current Debt	80 000	50 000	24 000	37 000
Total Current Debt	250 000	159 000	111 000	83 000
Total Equity and Debt	640 000	395 000	282 000	120 000

Financial indicators	2022	2021	2020	2019
Return on Equity	39,49 %	27,23 %	78,36 %	27,03 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,23 %	6,45 %	19,7 %	2,33 %
Current Ratio	2,2	2,28	2,29	1,16
Quick Ratio	2,2	2,28	2,29	1,16
Equity Ratio	0,61	0,59	0,61	0,31
Gross Profit Margin	85,5 %	75,08 %	86,41 %	98,91 %