LARS ANDERSEN LEGEVIRKSOMHET AS

4640 SØGNE

Finances

Return on Equity

35,15 %

Current Ratio

4,93

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 398 000	4 709 000	3 892 000	3 657 000
Net Income	993 000	1 737 000	1 455 000	627 000
Total Assets	3 499 000	2 683 000	1 839 000	2 083 000
Total Equity	2 825 000	1 832 000	95 000	40 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 398 000	4 709 000	3 892 000	3 657 000
Expenditure	3 119 000	2 475 000	1 994 000	2 829 000
Operating Profit	1 278 000	2 234 000	1 899 000	828 000
Financial Income	0	0	0	0
Financial Costs	4 000	4 000	31 000	20 000
Financial Balance	−4 000	−4 000	−31 000	−20 000
Earnings Before Tax	1 274 000	2 230 000	1 868 000	808 000
Tax	281 000	492 000	413 000	181 000
Net Income	993 000	1 737 000	1 455 000	627 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	174 000	395 000	1 128 000	1 555 000
Total Current Assets	3 325 000	2 288 000	711 000	528 000
Total Assets	3 499 000	2 683 000	1 839 000	2 083 000
Total Retained Equity	2 795 000	1 802 000	65 000	10 000
Total Equity	2 825 000	1 832 000	95 000	40 000
Total Long-Term Debt	0	33 000	581 000	1 184 000
Total Current Debt	674 000	818 000	1 163 000	859 000
Total Equity and Debt	3 499 000	2 683 000	1 839 000	2 083 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 383 000	4 606 000	819 000	824 000
Other Income	15 000	103 000	3 073 000	2 833 000
Revenue	4 398 000	4 709 000	3 892 000	3 657 000
Cost of Goods Sold	0	0	38 000	20 000
Salary Costs	1 464 000	1 207 000	831 000	1 633 000
Depreciation	230 000	230 000	374 000	280 000
Impairment	0	0	0	0
Expenditure	3 119 000	2 475 000	1 994 000	2 829 000
Operating Profit	1 278 000	2 234 000	1 899 000	828 000
Financial Income	0	0	0	0
Financial Costs	4 000	4 000	31 000	20 000
Financial Balance	−4 000	−4 000	−31 000	−20 000
Dividends	0	0	1 400 000	650 000
Net Income	993 000	1 737 000	1 455 000	627 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	40 000	229 000	418 000	607 000
Total Intangible Assets	49 000	229 000	418 000	607 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	86 000	126 000	671 000	947 000
Total Tangible Assets	86 000	126 000	671 000	947 000
Total Fiancial Fixed Assets	39 000	39 000	39 000	0
Total Fixed Assets	174 000	395 000	1 128 000	1 555 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 909 000	1 204 000	276 000	528 000
Total Current Assets	3 325 000	2 288 000	711 000	528 000
Total Assets	3 499 000	2 683 000	1 839 000	2 083 000
Total Equity	2 825 000	1 832 000	95 000	40 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	33 000	581 000	1 184 000
Creditors	15 000	19 000	0	−127 000
Unpaid Taxes	181 000	130 000	61 000	50 000
Dividends	0	0	1 400 000	650 000
Other Current Debt	156 000	154 000	84 000	123 000
Total Current Debt	674 000	818 000	1 163 000	859 000
Total Equity and Debt	3 499 000	2 683 000	1 839 000	2 083 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,15 %	94,81 %	1 531,58 %	1 567,5 %
Debt-to-Equity Ratio	0	0,02	6,12	29,6
Operating Profit Margin	29,06 %	47,44 %	48,79 %	22,64 %
Current Ratio	4,93	2,8	0,61	0,61
Quick Ratio	4,93	2,8	0,61	0,61
Equity Ratio	0,81	0,68	0,05	0,02
Gross Profit Margin	100 %	100 %	99,02 %	99,45 %