PÅL LAUKLI AS

0784 OSLO

Finances

Share Ownership

Return on Equity

52,78 %

Current Ratio

1,25

Debt-to-Equity Ratio

0,45

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 846 000	5 559 000	4 380 000	2 854 000
Net Income	408 000	2 466 000	2 019 000	1 449 000
Total Assets	2 750 000	4 812 000	4 332 000	2 294 000
Total Equity	773 000	1 364 000	1 398 000	879 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 846 000	5 559 000	4 380 000	2 854 000
Expenditure	5 322 000	2 392 000	1 793 000	999 000
Operating Profit	524 000	3 167 000	2 588 000	1 856 000
Financial Income	0	0	0	0
Financial Costs	0	5 000	0	0
Financial Balance	0	−5 000	0	0
Earnings Before Tax	524 000	3 162 000	2 588 000	1 856 000
Tax	115 000	696 000	569 000	406 000
Net Income	408 000	2 466 000	2 019 000	1 449 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	708 000	862 000	1 016 000	961 000
Total Current Assets	2 043 000	3 950 000	3 315 000	1 333 000
Total Assets	2 750 000	4 812 000	4 332 000	2 294 000
Total Retained Equity	743 000	1 334 000	1 368 000	849 000
Total Equity	773 000	1 364 000	1 398 000	879 000
Total Long-Term Debt	348 000	51 000	47 000	23 000
Total Current Debt	1 630 000	3 397 000	2 887 000	1 391 000
Total Equity and Debt	2 750 000	4 812 000	4 332 000	2 294 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 846 000	5 559 000	4 380 000	2 854 000
Other Income	0	0	0	0
Revenue	5 846 000	5 559 000	4 380 000	2 854 000
Cost of Goods Sold	147 000	254 000	429 000	49 000
Salary Costs	1 597 000	0	0	0
Depreciation	154 000	154 000	111 000	107 000
Impairment	0	0	0	0
Expenditure	5 322 000	2 392 000	1 793 000	999 000
Operating Profit	524 000	3 167 000	2 588 000	1 856 000
Financial Income	0	0	0	0
Financial Costs	0	5 000	0	0
Financial Balance	0	−5 000	0	0
Dividends	1 000 000	2 500 000	1 500 000	600 000
Net Income	408 000	2 466 000	2 019 000	1 449 000

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	704 000	858 000	1 013 000	961 000
Total Tangible Assets	704 000	858 000	1 013 000	961 000
Total Fiancial Fixed Assets	4 000	4 000	4 000	0
Total Fixed Assets	708 000	862 000	1 016 000	961 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	710 000	2 749 000	1 398 000	0
Total Current Assets	2 043 000	3 950 000	3 315 000	1 333 000
Total Assets	2 750 000	4 812 000	4 332 000	2 294 000
Total Equity	773 000	1 364 000	1 398 000	879 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	348 000	51 000	47 000	23 000
Creditors	468 000	65 000	545 000	243 000
Unpaid Taxes	93 000	79 000	196 000	165 000
Dividends	1 000 000	2 500 000	1 500 000	600 000
Other Current Debt	−50 000	60 000	100 000	0
Total Current Debt	1 630 000	3 397 000	2 887 000	1 391 000
Total Equity and Debt	2 750 000	4 812 000	4 332 000	2 294 000

Financial indicators	2022	2021	2020	2019
Return on Equity	52,78 %	180,79 %	144,42 %	164,85 %
Debt-to-Equity Ratio	0,45	0,04	0,03	0,03
Operating Profit Margin	8,96 %	56,97 %	59,09 %	65,03 %
Current Ratio	1,25	1,16	1,15	0,96
Quick Ratio	1,25	1,16	1,15	0,96
Equity Ratio	0,28	0,28	0,32	0,38
Gross Profit Margin	97,49 %	95,43 %	90,21 %	98,28 %