INGENIØR KNUT LARSEN AS AUT RØRLEGGERMESTER

0754 OSLO

Finances

Return on Equity

353,66 %

Current Ratio

1,05

Debt-to-Equity Ratio

1,84

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 999 000	9 829 000	9 221 000	10 394 000
Net Income	1 015 000	745 000	621 000	895 000
Total Assets	3 662 000	3 927 000	4 120 000	4 784 000
Total Equity	287 000	271 000	527 000	705 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 999 000	9 829 000	9 221 000	10 394 000
Expenditure	9 770 000	8 908 000	8 447 000	9 281 000
Operating Profit	1 229 000	920 000	774 000	1 114 000
Financial Income	85 000	58 000	59 000	58 000
Financial Costs	34 000	38 000	50 000	36 000
Financial Balance	51 000	20 000	9 000	22 000
Earnings Before Tax	1 280 000	941 000	783 000	1 135 000
Tax	265 000	196 000	161 000	240 000
Net Income	1 015 000	745 000	621 000	895 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	657 000	981 000	1 342 000	1 710 000
Total Current Assets	3 004 000	2 946 000	2 779 000	3 073 000
Total Assets	3 662 000	3 927 000	4 120 000	4 784 000
Total Retained Equity	117 000	102 000	357 000	536 000
Total Equity	287 000	271 000	527 000	705 000
Total Long-Term Debt	527 000	884 000	1 256 000	1 604 000
Total Current Debt	2 848 000	2 771 000	2 337 000	2 474 000
Total Equity and Debt	3 662 000	3 927 000	4 120 000	4 784 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 999 000	9 829 000	9 188 000	9 969 000
Other Income	0	0	33 000	425 000
Revenue	10 999 000	9 829 000	9 221 000	10 394 000
Cost of Goods Sold	3 608 000	2 690 000	2 847 000	3 643 000
Salary Costs	4 424 000	4 684 000	4 030 000	3 945 000
Depreciation	360 000	361 000	369 000	299 000
Impairment	0	0	0	0
Expenditure	9 770 000	8 908 000	8 447 000	9 281 000
Operating Profit	1 229 000	920 000	774 000	1 114 000
Financial Income	85 000	58 000	59 000	58 000
Financial Costs	34 000	38 000	50 000	36 000
Financial Balance	51 000	20 000	9 000	22 000
Dividends	1 000 000	1 000 000	800 000	0
Net Income	1 015 000	745 000	621 000	895 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	37 000	0	0	0
Real Eastate	0	0	0	8 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	442 000	802 000	1 163 000	1 524 000
Total Tangible Assets	442 000	802 000	1 163 000	1 532 000
Total Fiancial Fixed Assets	179 000	179 000	179 000	179 000
Total Fixed Assets	657 000	981 000	1 342 000	1 710 000
Stock	72 000	54 000	57 000	78 000
Total Investments	0	0	0	0
Cash, Bank	2 371 000	2 189 000	2 136 000	1 499 000
Total Current Assets	3 004 000	2 946 000	2 779 000	3 073 000
Total Assets	3 662 000	3 927 000	4 120 000	4 784 000
Total Equity	287 000	271 000	527 000	705 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	527 000	884 000	1 256 000	1 604 000
Creditors	306 000	195 000	260 000	533 000
Unpaid Taxes	768 000	808 000	615 000	528 000
Dividends	1 000 000	1 000 000	800 000	0
Other Current Debt	469 000	544 000	486 000	487 000
Total Current Debt	2 848 000	2 771 000	2 337 000	2 474 000
Total Equity and Debt	3 662 000	3 927 000	4 120 000	4 784 000

Financial indicators	2022	2021	2020	2019
Return on Equity	353,66 %	274,91 %	117,84 %	126,95 %
Debt-to-Equity Ratio	1,84	3,26	2,38	2,28
Operating Profit Margin	11,17 %	9,36 %	8,39 %	10,72 %
Current Ratio	1,05	1,06	1,19	1,24
Quick Ratio	1,08	1,08	1,22	1,28
Equity Ratio	0,08	0,07	0,13	0,15
Gross Profit Margin	67,2 %	72,63 %	69,12 %	64,95 %