Lars Holmaas AS Malerforretning

5161 LAKSEVÅG

Finances

Share Ownership

Return on Equity

17,46 %

Current Ratio

3,52

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	21 697 000	18 963 000	16 358 000	13 406 000
Net Income	1 869 000	1 711 000	3 170 000	3 266 000
Total Assets	14 682 000	15 473 000	13 829 000	9 860 000
Total Equity	10 703 000	12 834 000	11 123 000	7 953 000

Income (NOK)	2022	2021	2020	2019
Revenue	21 697 000	18 963 000	16 358 000	13 406 000
Expenditure	20 063 000	16 795 000	14 294 000	12 199 000
Operating Profit	1 634 000	2 168 000	2 064 000	1 208 000
Financial Income	652 000	26 000	1 573 000	2 353 000
Financial Costs	11 000	5 000	19 000	10 000
Financial Balance	641 000	21 000	1 554 000	2 343 000
Earnings Before Tax	2 275 000	2 189 000	3 619 000	3 551 000
Tax	407 000	478 000	448 000	285 000
Net Income	1 869 000	1 711 000	3 170 000	3 266 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	718 000	936 000	669 000	704 000
Total Current Assets	13 964 000	14 537 000	13 160 000	9 156 000
Total Assets	14 682 000	15 473 000	13 829 000	9 860 000
Total Retained Equity	10 603 000	12 734 000	11 023 000	7 853 000
Total Equity	10 703 000	12 834 000	11 123 000	7 953 000
Total Long-Term Debt	12 000	0	0	0
Total Current Debt	3 968 000	2 639 000	2 706 000	1 907 000
Total Equity and Debt	14 682 000	15 473 000	13 829 000	9 860 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	21 697 000	18 963 000	16 348 000	13 406 000
Other Income	0	0	10 000	0
Revenue	21 697 000	18 963 000	16 358 000	13 406 000
Cost of Goods Sold	8 650 000	7 857 000	6 588 000	4 920 000
Salary Costs	10 003 000	7 536 000	6 492 000	5 909 000
Depreciation	219 000	152 000	122 000	118 000
Impairment	0	0	0	0
Expenditure	20 063 000	16 795 000	14 294 000	12 199 000
Operating Profit	1 634 000	2 168 000	2 064 000	1 208 000
Financial Income	652 000	26 000	1 573 000	2 353 000
Financial Costs	11 000	5 000	19 000	10 000
Financial Balance	641 000	21 000	1 554 000	2 343 000
Dividends	4 000 000	0	0	5 000 000
Net Income	1 869 000	1 711 000	3 170 000	3 266 000

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	717 000	936 000	669 000	554 000
Total Tangible Assets	717 000	936 000	669 000	554 000
Total Fiancial Fixed Assets	2 000	0	0	150 000
Total Fixed Assets	718 000	936 000	669 000	704 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 919 000	9 758 000	9 318 000	6 424 000
Total Current Assets	13 964 000	14 537 000	13 160 000	9 156 000
Total Assets	14 682 000	15 473 000	13 829 000	9 860 000
Total Equity	10 703 000	12 834 000	11 123 000	7 953 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	12 000	0	0	0
Creditors	560 000	44 000	293 000	174 000
Unpaid Taxes	2 057 000	1 363 000	1 309 000	904 000
Dividends	4 000 000	0	0	5 000 000
Other Current Debt	956 000	753 000	655 000	545 000
Total Current Debt	3 968 000	2 639 000	2 706 000	1 907 000
Total Equity and Debt	14 682 000	15 473 000	13 829 000	9 860 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,46 %	13,33 %	28,5 %	41,07 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,53 %	11,43 %	12,62 %	9,01 %
Current Ratio	3,52	5,51	4,86	4,8
Quick Ratio	3,52	5,51	4,86	4,8
Equity Ratio	0,73	0,83	0,8	0,81
Gross Profit Margin	60,13 %	58,57 %	59,73 %	63,3 %