LANGERO CONSULTING AS

1642 SALTNES

Finances

Share Ownership

Return on Equity

11,35 %

Current Ratio

2,42

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	496 000	407 000	376 000	306 000
Net Income	32 000	116 000	65 000	39 000
Total Assets	482 000	364 000	238 000	341 000
Total Equity	282 000	250 000	134 000	69 000

Income (NOK)	2022	2021	2020	2019
Revenue	496 000	407 000	376 000	306 000
Expenditure	456 000	259 000	286 000	256 000
Operating Profit	40 000	149 000	90 000	50 000
Financial Income	0	0	0	0
Financial Costs	0	0	5 000	0
Financial Balance	0	0	−5 000	0
Earnings Before Tax	40 000	149 000	85 000	50 000
Tax	8 000	32 000	20 000	11 000
Net Income	32 000	116 000	65 000	39 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 000	0	0	0
Total Current Assets	463 000	364 000	238 000	341 000
Total Assets	482 000	364 000	238 000	341 000
Total Retained Equity	252 000	220 000	104 000	39 000
Total Equity	282 000	250 000	134 000	69 000
Total Long-Term Debt	8 000	0	1 000	106 000
Total Current Debt	191 000	114 000	102 000	166 000
Total Equity and Debt	482 000	364 000	238 000	341 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	496 000	407 000	376 000	306 000
Other Income	0	0	0	0
Revenue	496 000	407 000	376 000	306 000
Cost of Goods Sold	0	0	0	0
Salary Costs	309 000	154 000	224 000	231 000
Depreciation	1 000	0	0	0
Impairment	0	0	0	0
Expenditure	456 000	259 000	286 000	256 000
Operating Profit	40 000	149 000	90 000	50 000
Financial Income	0	0	0	0
Financial Costs	0	0	5 000	0
Financial Balance	0	0	−5 000	0
Dividends	0	0	0	0
Net Income	32 000	116 000	65 000	39 000

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	19 000	0	0	0
Total Tangible Assets	19 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	19 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	355 000	279 000	174 000	270 000
Total Current Assets	463 000	364 000	238 000	341 000
Total Assets	482 000	364 000	238 000	341 000
Total Equity	282 000	250 000	134 000	69 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 000	0	1 000	106 000
Creditors	0	−2 000	3 000	0
Unpaid Taxes	48 000	41 000	25 000	134 000
Dividends	0	0	0	0
Other Current Debt	136 000	42 000	55 000	22 000
Total Current Debt	191 000	114 000	102 000	166 000
Total Equity and Debt	482 000	364 000	238 000	341 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,35 %	46,4 %	48,51 %	56,52 %
Debt-to-Equity Ratio	0,03	0	0,01	1,54
Operating Profit Margin	8,06 %	36,61 %	23,94 %	16,34 %
Current Ratio	2,42	3,19	2,33	2,05
Quick Ratio	2,42	3,19	2,33	2,05
Equity Ratio	0,59	0,69	0,56	0,2
Gross Profit Margin	100 %	100 %	100 %	100 %