LOMMEDALEN CONSULTING AS

1350 LOMMEDALEN

Finances

Share Ownership

Return on Equity

648 %

Current Ratio

1,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 745 000	1 645 000	591 000	1 623 000
Net Income	648 000	782 000	142 000	519 000
Total Assets	1 179 000	1 439 000	315 000	857 000
Total Equity	100 000	100 000	246 000	105 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 745 000	1 645 000	591 000	1 623 000
Expenditure	976 000	642 000	409 000	959 000
Operating Profit	770 000	1 003 000	182 000	664 000
Financial Income	64 000	0	0	2 000
Financial Costs	15 000	0	1 000	0
Financial Balance	49 000	0	−1 000	2 000
Earnings Before Tax	818 000	1 002 000	182 000	666 000
Tax	170 000	221 000	40 000	147 000
Net Income	648 000	782 000	142 000	519 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 179 000	1 439 000	315 000	857 000
Total Assets	1 179 000	1 439 000	315 000	857 000
Total Retained Equity	0	0	146 000	5 000
Total Equity	100 000	100 000	246 000	105 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 079 000	1 339 000	68 000	752 000
Total Equity and Debt	1 179 000	1 439 000	315 000	857 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 584 000	1 645 000	591 000	1 623 000
Other Income	161 000	0	0	0
Revenue	1 745 000	1 645 000	591 000	1 623 000
Cost of Goods Sold	0	0	54 000	0
Salary Costs	938 000	605 000	259 000	687 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	976 000	642 000	409 000	959 000
Operating Profit	770 000	1 003 000	182 000	664 000
Financial Income	64 000	0	0	2 000
Financial Costs	15 000	0	1 000	0
Financial Balance	49 000	0	−1 000	2 000
Dividends	648 000	928 000	0	515 000
Net Income	648 000	782 000	142 000	519 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	287 000	289 000	586 000
Cash, Bank	879 000	974 000	25 000	51 000
Total Current Assets	1 179 000	1 439 000	315 000	857 000
Total Assets	1 179 000	1 439 000	315 000	857 000
Total Equity	100 000	100 000	246 000	105 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	0	0	0
Unpaid Taxes	156 000	168 000	7 000	68 000
Dividends	648 000	928 000	0	515 000
Other Current Debt	104 000	22 000	21 000	22 000
Total Current Debt	1 079 000	1 339 000	68 000	752 000
Total Equity and Debt	1 179 000	1 439 000	315 000	857 000

Financial indicators	2022	2021	2020	2019
Return on Equity	648 %	782 %	57,72 %	494,29 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	44,13 %	60,97 %	30,8 %	40,91 %
Current Ratio	1,09	1,07	4,63	1,14
Quick Ratio	1,09	1,07	4,63	1,14
Equity Ratio	0,08	0,07	0,78	0,12
Gross Profit Margin	100 %	100 %	90,86 %	100 %