LAENG BEDRIFTSERVICE AS

0484 OSLO

Finances

Share Ownership

Return on Equity

10,1 %

Current Ratio

1,7

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 496 000	14 251 000	13 399 000	14 118 000
Net Income	214 000	535 000	644 000	232 000
Total Assets	5 120 000	4 782 000	3 697 000	4 023 000
Total Equity	2 118 000	1 903 000	1 368 000	1 128 000

Income (NOK)	2022	2021	2020	2019
Revenue	15 496 000	14 251 000	13 399 000	14 118 000
Expenditure	15 241 000	13 574 000	12 607 000	13 747 000
Operating Profit	255 000	678 000	791 000	371 000
Financial Income	21 000	10 000	3 000	9 000
Financial Costs	1 000	1 000	13 000	51 000
Financial Balance	20 000	9 000	−10 000	−42 000
Earnings Before Tax	275 000	687 000	781 000	328 000
Tax	61 000	152 000	137 000	96 000
Net Income	214 000	535 000	644 000	232 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	78 000	93 000	64 000	576 000
Total Current Assets	5 042 000	4 689 000	3 633 000	3 447 000
Total Assets	5 120 000	4 782 000	3 697 000	4 023 000
Total Retained Equity	1 818 000	1 603 000	1 068 000	828 000
Total Equity	2 118 000	1 903 000	1 368 000	1 128 000
Total Long-Term Debt	30 000	28 000	23 000	398 000
Total Current Debt	2 973 000	2 851 000	2 305 000	2 498 000
Total Equity and Debt	5 120 000	4 782 000	3 697 000	4 023 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	15 496 000	14 235 000	12 912 000	14 047 000
Other Income	0	17 000	487 000	72 000
Revenue	15 496 000	14 251 000	13 399 000	14 118 000
Cost of Goods Sold	229 000	209 000	242 000	100 000
Salary Costs	9 806 000	8 263 000	7 604 000	8 759 000
Depreciation	29 000	17 000	162 000	332 000
Impairment	0	0	0	0
Expenditure	15 241 000	13 574 000	12 607 000	13 747 000
Operating Profit	255 000	678 000	791 000	371 000
Financial Income	21 000	10 000	3 000	9 000
Financial Costs	1 000	1 000	13 000	51 000
Financial Balance	20 000	9 000	−10 000	−42 000
Dividends	0	0	0	0
Net Income	214 000	535 000	644 000	232 000

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	35 000	50 000	64 000	0
Fixtures	43 000	44 000	0	576 000
Total Tangible Assets	78 000	93 000	64 000	576 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	78 000	93 000	64 000	576 000
Stock	0	0	0	7 000
Total Investments	0	0	0	0
Cash, Bank	3 891 000	3 924 000	2 921 000	2 645 000
Total Current Assets	5 042 000	4 689 000	3 633 000	3 447 000
Total Assets	5 120 000	4 782 000	3 697 000	4 023 000
Total Equity	2 118 000	1 903 000	1 368 000	1 128 000
Short-Term Group Debt	516 000	516 000	516 000	621 000
Total Long-Term Debt	30 000	28 000	23 000	398 000
Creditors	282 000	334 000	137 000	50 000
Unpaid Taxes	1 093 000	924 000	832 000	1 002 000
Dividends	0	0	0	0
Other Current Debt	1 022 000	930 000	820 000	824 000
Total Current Debt	2 973 000	2 851 000	2 305 000	2 498 000
Total Equity and Debt	5 120 000	4 782 000	3 697 000	4 023 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,1 %	28,11 %	47,08 %	20,57 %
Debt-to-Equity Ratio	0,01	0,01	0,02	0,35
Operating Profit Margin	1,65 %	4,76 %	5,9 %	2,63 %
Current Ratio	1,7	1,64	1,58	1,38
Quick Ratio	1,7	1,64	1,58	1,38
Equity Ratio	0,41	0,4	0,37	0,28
Gross Profit Margin	98,52 %	98,53 %	98,19 %	99,29 %