ERIK LANGDALEN ARKITEKTKONTOR AS

0178 OSLO

Finances

Share Ownership

Return on Equity

159,12 %

Current Ratio

1,34

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 304 000	3 982 000	2 511 000	2 863 000
Net Income	689 000	371 000	−218 000	−237 000
Total Assets	1 587 000	1 098 000	696 000	756 000
Total Equity	433 000	44 000	−327 000	−109 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 304 000	3 982 000	2 511 000	2 863 000
Expenditure	5 466 000	3 609 000	2 617 000	3 168 000
Operating Profit	837 000	374 000	−105 000	−305 000
Financial Income	8 000	4 000	4 000	6 000
Financial Costs	11 000	6 000	5 000	4 000
Financial Balance	−3 000	−2 000	−1 000	2 000
Earnings Before Tax	834 000	372 000	−107 000	−304 000
Tax	146 000	1 000	111 000	−66 000
Net Income	689 000	371 000	−218 000	−237 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	37 000	42 000	7 000	119 000
Total Current Assets	1 550 000	1 056 000	689 000	638 000
Total Assets	1 587 000	1 098 000	696 000	756 000
Total Retained Equity	308 000	−81 000	−452 000	−234 000
Total Equity	433 000	44 000	−327 000	−109 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 154 000	1 054 000	1 022 000	865 000
Total Equity and Debt	1 587 000	1 098 000	696 000	756 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 287 000	3 921 000	2 454 000	2 863 000
Other Income	17 000	61 000	57 000	0
Revenue	6 304 000	3 982 000	2 511 000	2 863 000
Cost of Goods Sold	611 000	74 000	135 000	116 000
Salary Costs	3 416 000	2 303 000	1 807 000	2 167 000
Depreciation	5 000	15 000	0	0
Impairment	0	0	0	0
Expenditure	5 466 000	3 609 000	2 617 000	3 168 000
Operating Profit	837 000	374 000	−105 000	−305 000
Financial Income	8 000	4 000	4 000	6 000
Financial Costs	11 000	6 000	5 000	4 000
Financial Balance	−3 000	−2 000	−1 000	2 000
Dividends	300 000	0	0	0
Net Income	689 000	371 000	−218 000	−237 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	112 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	30 000	35 000	0	0
Total Tangible Assets	30 000	35 000	0	0
Total Fiancial Fixed Assets	7 000	7 000	7 000	7 000
Total Fixed Assets	37 000	42 000	7 000	119 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	472 000	130 000	126 000	210 000
Total Current Assets	1 550 000	1 056 000	689 000	638 000
Total Assets	1 587 000	1 098 000	696 000	756 000
Total Equity	433 000	44 000	−327 000	−109 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	149 000	161 000	106 000	126 000
Unpaid Taxes	571 000	307 000	215 000	348 000
Dividends	300 000	0	0	0
Other Current Debt	288 000	586 000	702 000	391 000
Total Current Debt	1 154 000	1 054 000	1 022 000	865 000
Total Equity and Debt	1 587 000	1 098 000	696 000	756 000

Financial indicators	2022	2021	2020	2019
Return on Equity	159,12 %	843,18 %	66,67 %	217,43 %
Debt-to-Equity Ratio	0	0	−0	−0
Operating Profit Margin	13,28 %	9,39 %	−4,18 %	−10,65 %
Current Ratio	1,34	1	0,67	0,74
Quick Ratio	1,34	1	0,67	0,74
Equity Ratio	0,27	0,04	−0,47	−0,14
Gross Profit Margin	90,31 %	98,14 %	94,62 %	95,95 %