LAUKNES CONSULT AS

9007 TROMSØ

Finances

Share Ownership

Return on Equity

36,14 %

Current Ratio

2,18

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 530 000	2 088 000	1 941 000	1 705 000
Net Income	266 000	113 000	169 000	158 000
Total Assets	1 311 000	825 000	722 000	616 000
Total Equity	736 000	470 000	357 000	188 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 530 000	2 088 000	1 941 000	1 705 000
Expenditure	2 188 000	1 941 000	1 722 000	1 504 000
Operating Profit	341 000	146 000	218 000	202 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	0
Earnings Before Tax	341 000	145 000	217 000	202 000
Tax	75 000	32 000	48 000	44 000
Net Income	266 000	113 000	169 000	158 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	55 000	72 000	0	0
Total Current Assets	1 256 000	753 000	722 000	616 000
Total Assets	1 311 000	825 000	722 000	616 000
Total Retained Equity	706 000	440 000	327 000	158 000
Total Equity	736 000	470 000	357 000	188 000
Total Long-Term Debt	0	1 000	0	0
Total Current Debt	575 000	354 000	365 000	428 000
Total Equity and Debt	1 311 000	825 000	722 000	616 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 530 000	2 088 000	1 932 000	1 705 000
Other Income	0	0	9 000	0
Revenue	2 530 000	2 088 000	1 941 000	1 705 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 605 000	1 362 000	1 420 000	1 276 000
Depreciation	17 000	13 000	0	0
Impairment	0	0	0	0
Expenditure	2 188 000	1 941 000	1 722 000	1 504 000
Operating Profit	341 000	146 000	218 000	202 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	0
Dividends	0	0	0	0
Net Income	266 000	113 000	169 000	158 000

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	55 000	72 000	0	0
Total Tangible Assets	55 000	72 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	55 000	72 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	343 000	276 000	478 000	339 000
Total Current Assets	1 256 000	753 000	722 000	616 000
Total Assets	1 311 000	825 000	722 000	616 000
Total Equity	736 000	470 000	357 000	188 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	0	0
Creditors	12 000	32 000	20 000	23 000
Unpaid Taxes	235 000	171 000	165 000	239 000
Dividends	0	0	0	0
Other Current Debt	253 000	120 000	131 000	122 000
Total Current Debt	575 000	354 000	365 000	428 000
Total Equity and Debt	1 311 000	825 000	722 000	616 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,14 %	24,04 %	47,34 %	84,04 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,48 %	6,99 %	11,23 %	11,85 %
Current Ratio	2,18	2,13	1,98	1,44
Quick Ratio	2,18	2,13	1,98	1,44
Equity Ratio	0,56	0,57	0,49	0,31
Gross Profit Margin	100 %	100 %	100 %	100 %