ULF LARSEN CONSULTING AS

5162 LAKSEVÅG

Finances

Share Ownership

Return on Equity

24,25 %

Current Ratio

5,34

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 878 000	1 333 000	1 783 000	2 250 000
Net Income	541 000	384 000	530 000	663 000
Total Assets	2 745 000	2 067 000	1 876 000	1 751 000
Total Equity	2 231 000	1 689 000	1 306 000	776 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 878 000	1 333 000	1 783 000	2 250 000
Expenditure	2 193 000	848 000	1 108 000	1 398 000
Operating Profit	684 000	485 000	675 000	851 000
Financial Income	14 000	7 000	6 000	2 000
Financial Costs	0	0	1 000	0
Financial Balance	14 000	7 000	5 000	2 000
Earnings Before Tax	698 000	493 000	680 000	853 000
Tax	156 000	109 000	150 000	191 000
Net Income	541 000	384 000	530 000	663 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	2 745 000	2 067 000	1 876 000	1 751 000
Total Assets	2 745 000	2 067 000	1 876 000	1 751 000
Total Retained Equity	2 201 000	1 659 000	1 276 000	746 000
Total Equity	2 231 000	1 689 000	1 306 000	776 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	514 000	378 000	570 000	976 000
Total Equity and Debt	2 745 000	2 067 000	1 876 000	1 751 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 878 000	1 333 000	1 784 000	2 251 000
Other Income	0	0	−1 000	−1 000
Revenue	2 878 000	1 333 000	1 783 000	2 250 000
Cost of Goods Sold	754 000	11 000	79 000	464 000
Salary Costs	1 225 000	766 000	924 000	745 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 193 000	848 000	1 108 000	1 398 000
Operating Profit	684 000	485 000	675 000	851 000
Financial Income	14 000	7 000	6 000	2 000
Financial Costs	0	0	1 000	0
Financial Balance	14 000	7 000	5 000	2 000
Dividends	0	0	0	0
Net Income	541 000	384 000	530 000	663 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 464 000	1 827 000	1 665 000	1 420 000
Total Current Assets	2 745 000	2 067 000	1 876 000	1 751 000
Total Assets	2 745 000	2 067 000	1 876 000	1 751 000
Total Equity	2 231 000	1 689 000	1 306 000	776 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	0	3 000	4 000
Unpaid Taxes	230 000	118 000	183 000	587 000
Dividends	0	0	0	0
Other Current Debt	127 000	151 000	234 000	194 000
Total Current Debt	514 000	378 000	570 000	976 000
Total Equity and Debt	2 745 000	2 067 000	1 876 000	1 751 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,25 %	22,74 %	40,58 %	85,44 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	23,77 %	36,38 %	37,86 %	37,82 %
Current Ratio	5,34	5,47	3,29	1,79
Quick Ratio	5,34	5,47	3,29	1,79
Equity Ratio	0,81	0,82	0,7	0,44
Gross Profit Margin	73,8 %	99,17 %	95,57 %	79,38 %