LASERTRYKK.NO AS

1364 FORNEBU

Finances

Share Ownership

Return on Equity

144,35 %

Current Ratio

1,39

Debt-to-Equity Ratio

Key figures (NOK)	2021	2020	2019	2018
Revenue	36 207 000	34 706 000	37 800 000	37 274 000
Net Income	4 641 000	4 478 000	4 697 000	151 000
Total Assets	11 450 000	9 815 000	10 224 000	7 141 000
Total Equity	3 215 000	2 574 000	2 095 000	2 398 000

Income (NOK)	2021	2020	2019	2018
Revenue	36 207 000	34 706 000	37 800 000	37 274 000
Expenditure	30 432 000	29 096 000	31 788 000	37 205 000
Operating Profit	5 775 000	5 610 000	6 012 000	69 000
Financial Income	172 000	149 000	47 000	144 000
Financial Costs	4 000	18 000	37 000	20 000
Financial Balance	168 000	131 000	10 000	124 000
Earnings Before Tax	5 943 000	5 742 000	6 022 000	194 000
Tax	1 302 000	0	0	43 000
Net Income	4 641 000	4 478 000	4 697 000	151 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	0	0	0	0
Total Current Assets	11 450 000	9 815 000	10 224 000	7 141 000
Total Assets	11 450 000	9 815 000	10 224 000	7 141 000
Total Retained Equity	3 112 000	2 471 000	1 992 000	2 295 000
Total Equity	3 215 000	2 574 000	2 095 000	2 398 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	8 235 000	7 241 000	8 128 000	4 743 000
Total Equity and Debt	11 450 000	9 815 000	10 224 000	7 141 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	36 207 000	34 706 000	37 800 000	37 274 000
Other Income	0	0	0	0
Revenue	36 207 000	34 706 000	37 800 000	37 274 000
Cost of Goods Sold	25 394 000	24 332 000	26 665 000	31 549 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	30 432 000	29 096 000	31 788 000	37 205 000
Operating Profit	5 775 000	5 610 000	6 012 000	69 000
Financial Income	172 000	149 000	47 000	144 000
Financial Costs	4 000	18 000	37 000	20 000
Financial Balance	168 000	131 000	10 000	124 000
Dividends	4 000 000	4 000 000	5 000 000	3 000 000
Net Income	4 641 000	4 478 000	4 697 000	151 000

Balance details (NOK)	2021	2020	2019	2018
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	0	0	0
Cash, Bank	290 000	629 000	2 075 000	1 438 000
Total Current Assets	11 450 000	9 815 000	10 224 000	7 141 000
Total Assets	11 450 000	9 815 000	10 224 000	7 141 000
Total Equity	3 215 000	2 574 000	2 095 000	2 398 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	748 000	40 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	4 000 000	4 000 000	5 000 000	3 000 000
Other Current Debt	2 185 000	5 937 000	6 804 000	1 700 000
Total Current Debt	8 235 000	7 241 000	8 128 000	4 743 000
Total Equity and Debt	11 450 000	9 815 000	10 224 000	7 141 000

Financial indicators	2021	2020	2019	2018
Return on Equity	144,35 %	173,97 %	224,2 %	6,3 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	15,95 %	16,16 %	15,9 %	0,19 %
Current Ratio	1,39	1,36	1,26	1,51
Quick Ratio	1,39	1,36	1,26	1,51
Equity Ratio	0,28	0,26	0,2	0,34
Gross Profit Margin	29,86 %	29,89 %	29,46 %	15,36 %