LOKAL REVISJON AS

2315 HAMAR

Finances

Share Ownership

Return on Equity

144,03 %

Current Ratio

1,32

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 451 000	12 963 000	11 751 000	11 223 000
Net Income	2 846 000	1 873 000	1 706 000	1 467 000
Total Assets	7 601 000	6 265 000	6 125 000	5 444 000
Total Equity	1 976 000	1 630 000	1 557 000	1 552 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 451 000	12 963 000	11 751 000	11 223 000
Expenditure	11 006 000	10 725 000	9 731 000	9 482 000
Operating Profit	2 446 000	2 238 000	2 020 000	1 742 000
Financial Income	952 000	133 000	137 000	118 000
Financial Costs	6 000	2 000	0	2 000
Financial Balance	946 000	131 000	137 000	116 000
Earnings Before Tax	3 392 000	2 369 000	2 157 000	1 857 000
Tax	545 000	496 000	451 000	390 000
Net Income	2 846 000	1 873 000	1 706 000	1 467 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	166 000	396 000	411 000	327 000
Total Current Assets	7 435 000	5 870 000	5 714 000	5 117 000
Total Assets	7 601 000	6 265 000	6 125 000	5 444 000
Total Retained Equity	1 876 000	1 530 000	1 457 000	1 452 000
Total Equity	1 976 000	1 630 000	1 557 000	1 552 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	5 625 000	4 636 000	4 568 000	3 893 000
Total Equity and Debt	7 601 000	6 265 000	6 125 000	5 444 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 294 000	12 827 000	11 670 000	11 142 000
Other Income	158 000	136 000	82 000	81 000
Revenue	13 451 000	12 963 000	11 751 000	11 223 000
Cost of Goods Sold	0	10 000	0	0
Salary Costs	8 409 000	8 172 000	7 734 000	7 495 000
Depreciation	54 000	75 000	34 000	31 000
Impairment	0	0	0	0
Expenditure	11 006 000	10 725 000	9 731 000	9 482 000
Operating Profit	2 446 000	2 238 000	2 020 000	1 742 000
Financial Income	952 000	133 000	137 000	118 000
Financial Costs	6 000	2 000	0	2 000
Financial Balance	946 000	131 000	137 000	116 000
Dividends	2 500 000	1 800 000	1 700 000	1 400 000
Net Income	2 846 000	1 873 000	1 706 000	1 467 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	43 000	90 000	130 000	0
Total Intangible Assets	59 000	113 000	139 000	25 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	96 000	49 000	38 000	69 000
Total Tangible Assets	96 000	49 000	38 000	69 000
Total Fiancial Fixed Assets	11 000	234 000	234 000	234 000
Total Fixed Assets	166 000	396 000	411 000	327 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 453 000	3 020 000	2 630 000	2 375 000
Total Current Assets	7 435 000	5 870 000	5 714 000	5 117 000
Total Assets	7 601 000	6 265 000	6 125 000	5 444 000
Total Equity	1 976 000	1 630 000	1 557 000	1 552 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	251 000	82 000	246 000	84 000
Unpaid Taxes	1 405 000	1 314 000	1 241 000	1 261 000
Dividends	2 500 000	1 800 000	1 700 000	1 400 000
Other Current Debt	932 000	930 000	932 000	750 000
Total Current Debt	5 625 000	4 636 000	4 568 000	3 893 000
Total Equity and Debt	7 601 000	6 265 000	6 125 000	5 444 000

Financial indicators	2022	2021	2020	2019
Return on Equity	144,03 %	114,91 %	109,57 %	94,52 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	18,18 %	17,26 %	17,19 %	15,52 %
Current Ratio	1,32	1,27	1,25	1,31
Quick Ratio	1,32	1,27	1,25	1,31
Equity Ratio	0,26	0,26	0,25	0,29
Gross Profit Margin	100 %	99,92 %	100 %	100 %