LANGSETH & RAMSTAD EIENDOMSFORVALTNING AS

0680 OSLO

Finances

Share Ownership

Return on Equity

39,04 %

Current Ratio

1,4

Debt-to-Equity Ratio

0,7

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 347 000	4 285 000	2 093 000	1 714 000
Net Income	244 000	50 000	20 000	129 000
Total Assets	2 130 000	2 369 000	908 000	963 000
Total Equity	625 000	581 000	530 000	510 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 347 000	4 285 000	2 093 000	1 714 000
Expenditure	3 978 000	4 180 000	2 068 000	1 551 000
Operating Profit	369 000	106 000	25 000	163 000
Financial Income	1 000	2 000	1 000	0
Financial Costs	15 000	14 000	0	0
Financial Balance	−14 000	−12 000	1 000	0
Earnings Before Tax	355 000	94 000	26 000	164 000
Tax	111 000	44 000	6 000	35 000
Net Income	244 000	50 000	20 000	129 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	639 000	791 000	0	0
Total Current Assets	1 491 000	1 578 000	908 000	963 000
Total Assets	2 130 000	2 369 000	908 000	963 000
Total Retained Equity	125 000	81 000	30 000	10 000
Total Equity	625 000	581 000	530 000	510 000
Total Long-Term Debt	438 000	920 000	0	0
Total Current Debt	1 067 000	869 000	378 000	453 000
Total Equity and Debt	2 130 000	2 369 000	908 000	963 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 347 000	4 285 000	2 093 000	1 714 000
Other Income	0	0	0	0
Revenue	4 347 000	4 285 000	2 093 000	1 714 000
Cost of Goods Sold	170 000	417 000	0	0
Salary Costs	2 931 000	2 716 000	1 262 000	1 145 000
Depreciation	186 000	104 000	0	0
Impairment	0	0	0	0
Expenditure	3 978 000	4 180 000	2 068 000	1 551 000
Operating Profit	369 000	106 000	25 000	163 000
Financial Income	1 000	2 000	1 000	0
Financial Costs	15 000	14 000	0	0
Financial Balance	−14 000	−12 000	1 000	0
Dividends	200 000	0	0	113 000
Net Income	244 000	50 000	20 000	129 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	637 000	785 000	0	0
Total Intangible Assets	639 000	791 000	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	639 000	791 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	451 000	709 000	443 000	764 000
Total Current Assets	1 491 000	1 578 000	908 000	963 000
Total Assets	2 130 000	2 369 000	908 000	963 000
Total Equity	625 000	581 000	530 000	510 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	438 000	920 000	0	0
Creditors	95 000	232 000	72 000	66 000
Unpaid Taxes	351 000	279 000	119 000	103 000
Dividends	200 000	0	0	113 000
Other Current Debt	314 000	307 000	181 000	136 000
Total Current Debt	1 067 000	869 000	378 000	453 000
Total Equity and Debt	2 130 000	2 369 000	908 000	963 000

Financial indicators	2022	2021	2020	2019
Return on Equity	39,04 %	8,61 %	3,77 %	25,29 %
Debt-to-Equity Ratio	0,7	1,58	0	0
Operating Profit Margin	8,49 %	2,47 %	1,19 %	9,51 %
Current Ratio	1,4	1,82	2,4	2,13
Quick Ratio	1,4	1,82	2,4	2,13
Equity Ratio	0,29	0,25	0,58	0,53
Gross Profit Margin	96,09 %	90,27 %	100 %	100 %