LM LANGSET AS

6456 SKÅLA

Finances

Return on Equity

2,94 %

Current Ratio

0,12

Debt-to-Equity Ratio

0,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 284 000	2 843 000	2 580 000	2 391 000
Net Income	338 000	12 478 000	944 000	215 000
Total Assets	14 907 000	15 866 000	6 455 000	4 287 000
Total Equity	11 499 000	12 361 000	783 000	239 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 284 000	2 843 000	2 580 000	2 391 000
Expenditure	1 768 000	1 684 000	1 145 000	2 096 000
Operating Profit	516 000	1 160 000	1 436 000	295 000
Financial Income	161 000	11 775 000	0	0
Financial Costs	229 000	250 000	217 000	6 000
Financial Balance	−68 000	11 525 000	−217 000	−6 000
Earnings Before Tax	449 000	12 685 000	1 219 000	290 000
Tax	110 000	207 000	275 000	74 000
Net Income	338 000	12 478 000	944 000	215 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 804 000	15 551 000	6 036 000	5 000 000
Total Current Assets	104 000	315 000	419 000	−713 000
Total Assets	14 907 000	15 866 000	6 455 000	4 287 000
Total Retained Equity	11 469 000	12 341 000	763 000	219 000
Total Equity	11 499 000	12 361 000	783 000	239 000
Total Long-Term Debt	2 518 000	2 801 000	4 172 000	3 500 000
Total Current Debt	890 000	704 000	1 500 000	548 000
Total Equity and Debt	14 907 000	15 866 000	6 455 000	4 287 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 284 000	2 843 000	2 580 000	2 391 000
Other Income	0	0	0	0
Revenue	2 284 000	2 843 000	2 580 000	2 391 000
Cost of Goods Sold	15 000	19 000	0	0
Salary Costs	1 320 000	1 299 000	864 000	1 700 000
Depreciation	16 000	11 000	2 000	0
Impairment	0	0	0	0
Expenditure	1 768 000	1 684 000	1 145 000	2 096 000
Operating Profit	516 000	1 160 000	1 436 000	295 000
Financial Income	161 000	11 775 000	0	0
Financial Costs	229 000	250 000	217 000	6 000
Financial Balance	−68 000	11 525 000	−217 000	−6 000
Dividends	400 000	0	400 000	0
Net Income	338 000	12 478 000	944 000	215 000

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	18 000	34 000	21 000	0
Total Tangible Assets	18 000	34 000	21 000	0
Total Fiancial Fixed Assets	14 785 000	15 517 000	6 015 000	5 000 000
Total Fixed Assets	14 804 000	15 551 000	6 036 000	5 000 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	67 000	162 000	131 000	180 000
Total Current Assets	104 000	315 000	419 000	−713 000
Total Assets	14 907 000	15 866 000	6 455 000	4 287 000
Total Equity	11 499 000	12 361 000	783 000	239 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 518 000	2 801 000	4 172 000	3 500 000
Creditors	13 000	164 000	334 000	4 000
Unpaid Taxes	212 000	194 000	271 000	311 000
Dividends	400 000	0	400 000	0
Other Current Debt	154 000	137 000	222 000	159 000
Total Current Debt	890 000	704 000	1 500 000	548 000
Total Equity and Debt	14 907 000	15 866 000	6 455 000	4 287 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,94 %	100,95 %	120,56 %	89,96 %
Debt-to-Equity Ratio	0,22	0,23	5,33	14,64
Operating Profit Margin	22,59 %	40,8 %	55,66 %	12,34 %
Current Ratio	0,12	0,45	0,28	−1,3
Quick Ratio	0,12	0,45	0,28	−1,3
Equity Ratio	0,77	0,78	0,12	0,06
Gross Profit Margin	99,34 %	99,33 %	100 %	100 %