LINDSKOG AUTO-SERVICE AS

3895 EDLAND

Finances

Share Ownership

Return on Equity

6,17 %

Current Ratio

2,26

Debt-to-Equity Ratio

3,79

Key figures (NOK)	2022	2021	2020	2019
Revenue	41 350 000	33 328 000	32 082 000	31 381 000
Net Income	155 000	569 000	682 000	690 000
Total Assets	13 582 000	14 274 000	7 693 000	7 353 000
Total Equity	2 514 000	2 872 000	2 613 000	1 939 000

Income (NOK)	2022	2021	2020	2019
Revenue	41 350 000	33 328 000	32 082 000	31 381 000
Expenditure	40 782 000	32 448 000	31 125 000	30 373 000
Operating Profit	568 000	879 000	957 000	1 008 000
Financial Income	2 000	2 000	2 000	2 000
Financial Costs	372 000	151 000	84 000	122 000
Financial Balance	−370 000	−149 000	−82 000	−120 000
Earnings Before Tax	198 000	731 000	875 000	888 000
Tax	44 000	162 000	193 000	198 000
Net Income	155 000	569 000	682 000	690 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 136 000	10 617 000	4 479 000	4 743 000
Total Current Assets	3 446 000	3 657 000	3 214 000	2 610 000
Total Assets	13 582 000	14 274 000	7 693 000	7 353 000
Total Retained Equity	2 414 000	2 772 000	2 513 000	1 839 000
Total Equity	2 514 000	2 872 000	2 613 000	1 939 000
Total Long-Term Debt	9 540 000	9 963 000	3 491 000	3 916 000
Total Current Debt	1 527 000	1 439 000	1 589 000	1 498 000
Total Equity and Debt	13 582 000	14 274 000	7 693 000	7 353 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	40 990 000	33 121 000	31 944 000	31 035 000
Other Income	360 000	207 000	138 000	346 000
Revenue	41 350 000	33 328 000	32 082 000	31 381 000
Cost of Goods Sold	35 207 000	27 756 000	27 115 000	26 193 000
Salary Costs	3 072 000	2 815 000	2 543 000	2 496 000
Depreciation	897 000	545 000	504 000	570 000
Impairment	0	0	0	0
Expenditure	40 782 000	32 448 000	31 125 000	30 373 000
Operating Profit	568 000	879 000	957 000	1 008 000
Financial Income	2 000	2 000	2 000	2 000
Financial Costs	372 000	151 000	84 000	122 000
Financial Balance	−370 000	−149 000	−82 000	−120 000
Dividends	500 000	300 000	0	490 000
Net Income	155 000	569 000	682 000	690 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	404 000	396 000	470 000	433 000
Real Eastate	8 061 000	8 306 000	3 416 000	3 481 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 671 000	1 915 000	593 000	829 000
Total Tangible Assets	9 732 000	10 221 000	4 009 000	4 310 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 136 000	10 617 000	4 479 000	4 743 000
Stock	1 250 000	1 083 000	1 081 000	1 121 000
Total Investments	0	0	0	0
Cash, Bank	1 741 000	2 343 000	1 769 000	1 076 000
Total Current Assets	3 446 000	3 657 000	3 214 000	2 610 000
Total Assets	13 582 000	14 274 000	7 693 000	7 353 000
Total Equity	2 514 000	2 872 000	2 613 000	1 939 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 540 000	9 963 000	3 491 000	3 916 000
Creditors	252 000	381 000	731 000	266 000
Unpaid Taxes	185 000	174 000	225 000	163 000
Dividends	500 000	300 000	0	490 000
Other Current Debt	1 042 000	798 000	406 000	885 000
Total Current Debt	1 527 000	1 439 000	1 589 000	1 498 000
Total Equity and Debt	13 582 000	14 274 000	7 693 000	7 353 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,17 %	19,81 %	26,1 %	35,59 %
Debt-to-Equity Ratio	3,79	3,47	1,34	2,02
Operating Profit Margin	1,37 %	2,64 %	2,98 %	3,21 %
Current Ratio	2,26	2,54	2,02	1,74
Quick Ratio	12,44	10,27	6,33	6,92
Equity Ratio	0,19	0,2	0,34	0,26
Gross Profit Margin	14,86 %	16,72 %	15,48 %	16,53 %