LINDBAK STORMARKEDER AS

7075 TILLER

Finances

Share Ownership

Return on Equity

78,93 %

Current Ratio

1,38

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	29 945 000	31 901 000	36 253 000	33 562 000
Net Income	2 105 000	2 467 000	3 356 000	2 070 000
Total Assets	9 452 000	11 507 000	11 924 000	9 084 000
Total Equity	2 667 000	2 662 000	2 646 000	1 990 000

Income (NOK)	2022	2021	2020	2019
Revenue	29 945 000	31 901 000	36 253 000	33 562 000
Expenditure	27 378 000	28 782 000	31 983 000	30 975 000
Operating Profit	2 566 000	3 119 000	4 271 000	2 586 000
Financial Income	133 000	43 000	32 000	84 000
Financial Costs	0	0	0	16 000
Financial Balance	133 000	43 000	32 000	68 000
Earnings Before Tax	2 698 000	3 162 000	4 303 000	2 654 000
Tax	594 000	696 000	947 000	584 000
Net Income	2 105 000	2 467 000	3 356 000	2 070 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	73 000	93 000	79 000	92 000
Total Current Assets	9 379 000	11 414 000	11 845 000	8 992 000
Total Assets	9 452 000	11 507 000	11 924 000	9 084 000
Total Retained Equity	2 567 000	2 562 000	2 546 000	1 890 000
Total Equity	2 667 000	2 662 000	2 646 000	1 990 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	6 786 000	8 845 000	9 279 000	7 094 000
Total Equity and Debt	9 452 000	11 507 000	11 924 000	9 084 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	29 945 000	31 901 000	36 253 000	33 562 000
Other Income	0	0	0	0
Revenue	29 945 000	31 901 000	36 253 000	33 562 000
Cost of Goods Sold	17 432 000	18 400 000	21 451 000	20 850 000
Salary Costs	4 201 000	4 802 000	4 774 000	4 463 000
Depreciation	0	13 000	16 000	19 000
Impairment	0	0	0	0
Expenditure	27 378 000	28 782 000	31 983 000	30 975 000
Operating Profit	2 566 000	3 119 000	4 271 000	2 586 000
Financial Income	133 000	43 000	32 000	84 000
Financial Costs	0	0	0	16 000
Financial Balance	133 000	43 000	32 000	68 000
Dividends	2 100 000	2 450 000	2 700 000	2 000 000
Net Income	2 105 000	2 467 000	3 356 000	2 070 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	73 000	93 000	66 000	63 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	13 000	29 000
Total Tangible Assets	0	0	13 000	29 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	73 000	93 000	79 000	92 000
Stock	3 482 000	3 547 000	3 259 000	3 687 000
Total Investments	0	0	0	0
Cash, Bank	152 000	157 000	160 000	4 214 000
Total Current Assets	9 379 000	11 414 000	11 845 000	8 992 000
Total Assets	9 452 000	11 507 000	11 924 000	9 084 000
Total Equity	2 667 000	2 662 000	2 646 000	1 990 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 115 000	3 696 000	3 079 000	2 349 000
Unpaid Taxes	777 000	749 000	946 000	907 000
Dividends	2 100 000	2 450 000	2 700 000	2 000 000
Other Current Debt	1 219 000	1 227 000	1 604 000	1 240 000
Total Current Debt	6 786 000	8 845 000	9 279 000	7 094 000
Total Equity and Debt	9 452 000	11 507 000	11 924 000	9 084 000

Financial indicators	2022	2021	2020	2019
Return on Equity	78,93 %	92,67 %	126,83 %	104,02 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,57 %	9,78 %	11,78 %	7,71 %
Current Ratio	1,38	1,29	1,28	1,27
Quick Ratio	2,84	2,15	1,97	2,64
Equity Ratio	0,28	0,23	0,22	0,22
Gross Profit Margin	41,79 %	42,32 %	40,83 %	37,88 %