LEGE INGUNN B. SOLBERG AS

3330 SKOTSELV

Finances

Return on Equity

49,71 %

Current Ratio

12,36

Debt-to-Equity Ratio

5,91

Key figures (NOK)	2022	2021	2020	2019
Revenue	624 000	1 309 000	3 124 000	2 218 000
Net Income	87 000	107 000	531 000	196 000
Total Assets	1 222 000	1 397 000	2 406 000	1 883 000
Total Equity	175 000	188 000	651 000	220 000

Income (NOK)	2022	2021	2020	2019
Revenue	624 000	1 309 000	3 124 000	2 218 000
Expenditure	477 000	1 157 000	2 393 000	1 930 000
Operating Profit	147 000	152 000	731 000	288 000
Financial Income	0	0	0	0
Financial Costs	35 000	15 000	50 000	36 000
Financial Balance	−35 000	−15 000	−50 000	−36 000
Earnings Before Tax	112 000	137 000	681 000	252 000
Tax	25 000	30 000	150 000	56 000
Net Income	87 000	107 000	531 000	196 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 086 000	606 000	678 000	756 000
Total Current Assets	136 000	791 000	1 728 000	1 126 000
Total Assets	1 222 000	1 397 000	2 406 000	1 883 000
Total Retained Equity	145 000	158 000	621 000	190 000
Total Equity	175 000	188 000	651 000	220 000
Total Long-Term Debt	1 035 000	1 096 000	1 216 000	1 325 000
Total Current Debt	11 000	113 000	539 000	338 000
Total Equity and Debt	1 222 000	1 397 000	2 406 000	1 883 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	621 000	1 286 000	3 124 000	2 218 000
Other Income	3 000	23 000	0	0
Revenue	624 000	1 309 000	3 124 000	2 218 000
Cost of Goods Sold	0	0	0	0
Salary Costs	127 000	614 000	1 327 000	1 026 000
Depreciation	85 000	84 000	83 000	69 000
Impairment	0	0	0	0
Expenditure	477 000	1 157 000	2 393 000	1 930 000
Operating Profit	147 000	152 000	731 000	288 000
Financial Income	0	0	0	0
Financial Costs	35 000	15 000	50 000	36 000
Financial Balance	−35 000	−15 000	−50 000	−36 000
Dividends	100 000	570 000	100 000	0
Net Income	87 000	107 000	531 000	196 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	509 000	591 000	674 000	756 000
Total Intangible Assets	509 000	591 000	674 000	756 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	12 000	15 000	0	0
Total Tangible Assets	12 000	15 000	0	0
Total Fiancial Fixed Assets	565 000	0	4 000	0
Total Fixed Assets	1 086 000	606 000	678 000	756 000
Stock	0	0	0	0
Total Investments	0	565 000	565 000	565 000
Cash, Bank	129 000	190 000	1 122 000	508 000
Total Current Assets	136 000	791 000	1 728 000	1 126 000
Total Assets	1 222 000	1 397 000	2 406 000	1 883 000
Total Equity	175 000	188 000	651 000	220 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 035 000	1 096 000	1 216 000	1 325 000
Creditors	−29 000	18 000	101 000	76 000
Unpaid Taxes	39 000	5 000	156 000	109 000
Dividends	100 000	570 000	100 000	0
Other Current Debt	−20 000	66 000	143 000	118 000
Total Current Debt	11 000	113 000	539 000	338 000
Total Equity and Debt	1 222 000	1 397 000	2 406 000	1 883 000

Financial indicators	2022	2021	2020	2019
Return on Equity	49,71 %	56,91 %	81,57 %	89,09 %
Debt-to-Equity Ratio	5,91	5,83	1,87	6,02
Operating Profit Margin	23,56 %	11,61 %	23,4 %	12,98 %
Current Ratio	12,36	7	3,21	3,33
Quick Ratio	12,36	7	3,21	3,33
Equity Ratio	0,14	0,13	0,27	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %