LØNNSPARTNER AS

2750 GRAN

Finances

Share Ownership

Return on Equity

88,93 %

Current Ratio

1,47

Debt-to-Equity Ratio

0,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	975 000	1 920 000	1 588 000	1 844 000
Net Income	273 000	846 000	418 000	341 000
Total Assets	1 016 000	1 679 000	1 303 000	1 351 000
Total Equity	307 000	401 000	397 000	463 000

Income (NOK)	2022	2021	2020	2019
Revenue	975 000	1 920 000	1 588 000	1 844 000
Expenditure	623 000	856 000	1 031 000	1 396 000
Operating Profit	352 000	1 064 000	557 000	448 000
Financial Income	0	1 000	1 000	0
Financial Costs	1 000	2 000	4 000	8 000
Financial Balance	−1 000	−1 000	−3 000	−8 000
Earnings Before Tax	351 000	1 063 000	554 000	440 000
Tax	77 000	217 000	136 000	99 000
Net Income	273 000	846 000	418 000	341 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	73 000	146 000	218 000	367 000
Total Current Assets	944 000	1 533 000	1 085 000	985 000
Total Assets	1 016 000	1 679 000	1 303 000	1 351 000
Total Retained Equity	207 000	301 000	297 000	363 000
Total Equity	307 000	401 000	397 000	463 000
Total Long-Term Debt	66 000	176 000	125 000	164 000
Total Current Debt	644 000	1 101 000	781 000	724 000
Total Equity and Debt	1 016 000	1 679 000	1 303 000	1 351 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	725 000	920 000	1 588 000	1 815 000
Other Income	250 000	1 000 000	0	29 000
Revenue	975 000	1 920 000	1 588 000	1 844 000
Cost of Goods Sold	0	0	13 000	74 000
Salary Costs	302 000	562 000	590 000	758 000
Depreciation	73 000	73 000	148 000	155 000
Impairment	0	0	0	0
Expenditure	623 000	856 000	1 031 000	1 396 000
Operating Profit	352 000	1 064 000	557 000	448 000
Financial Income	0	1 000	1 000	0
Financial Costs	1 000	2 000	4 000	8 000
Financial Balance	−1 000	−1 000	−3 000	−8 000
Dividends	0	400 000	0	0
Net Income	273 000	846 000	418 000	341 000

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	0	0	0	0
Fixtures	73 000	146 000	218 000	367 000
Total Tangible Assets	73 000	146 000	218 000	367 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	73 000	146 000	218 000	367 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	160 000	50 000	762 000	82 000
Total Current Assets	944 000	1 533 000	1 085 000	985 000
Total Assets	1 016 000	1 679 000	1 303 000	1 351 000
Total Equity	307 000	401 000	397 000	463 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	66 000	176 000	125 000	164 000
Creditors	3 000	4 000	8 000	44 000
Unpaid Taxes	110 000	84 000	104 000	152 000
Dividends	0	400 000	0	0
Other Current Debt	531 000	613 000	670 000	528 000
Total Current Debt	644 000	1 101 000	781 000	724 000
Total Equity and Debt	1 016 000	1 679 000	1 303 000	1 351 000

Financial indicators	2022	2021	2020	2019
Return on Equity	88,93 %	210,97 %	105,29 %	73,65 %
Debt-to-Equity Ratio	0,21	0,44	0,31	0,35
Operating Profit Margin	36,1 %	55,42 %	35,08 %	24,3 %
Current Ratio	1,47	1,39	1,39	1,36
Quick Ratio	1,47	1,39	1,39	1,36
Equity Ratio	0,3	0,24	0,3	0,34
Gross Profit Margin	100 %	100 %	99,18 %	95,99 %