NORSKE LAKSEELVER SERVICEKONTOR AS

0190 OSLO

Finances

Share Ownership

Return on Equity

4,92 %

Current Ratio

1,31

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	259 000	344 000	548 000	651 000
Net Income	9 000	10 000	37 000	−80 000
Total Assets	753 000	763 000	639 000	340 000
Total Equity	183 000	174 000	164 000	127 000

Income (NOK)	2022	2021	2020	2019
Revenue	259 000	344 000	548 000	651 000
Expenditure	248 000	332 000	501 000	754 000
Operating Profit	11 000	13 000	47 000	−103 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	11 000	13 000	47 000	−103 000
Tax	2 000	3 000	10 000	−23 000
Net Income	9 000	10 000	37 000	−80 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 000	9 000	12 000	23 000
Total Current Assets	746 000	754 000	626 000	317 000
Total Assets	753 000	763 000	639 000	340 000
Total Retained Equity	17 000	8 000	−2 000	−39 000
Total Equity	183 000	174 000	164 000	127 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	570 000	589 000	474 000	212 000
Total Equity and Debt	753 000	763 000	639 000	340 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	259 000	204 000	190 000	261 000
Other Income	0	140 000	358 000	390 000
Revenue	259 000	344 000	548 000	651 000
Cost of Goods Sold	0	0	0	654 000
Salary Costs	63 000	14 000	19 000	56 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	248 000	332 000	501 000	754 000
Operating Profit	11 000	13 000	47 000	−103 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	9 000	10 000	37 000	−80 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	7 000	9 000	12 000	23 000
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	7 000	9 000	12 000	23 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	745 000	509 000	543 000	180 000
Total Current Assets	746 000	754 000	626 000	317 000
Total Assets	753 000	763 000	639 000	340 000
Total Equity	183 000	174 000	164 000	127 000
Short-Term Group Debt	0	0	277 000	63 000
Total Long-Term Debt	0	0	0	0
Creditors	36 000	206 000	2 000	3 000
Unpaid Taxes	41 000	1 000	0	4 000
Dividends	0	0	0	0
Other Current Debt	493 000	382 000	195 000	142 000
Total Current Debt	570 000	589 000	474 000	212 000
Total Equity and Debt	753 000	763 000	639 000	340 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,92 %	5,75 %	22,56 %	−62,99 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,25 %	3,78 %	8,58 %	−15,82 %
Current Ratio	1,31	1,28	1,32	1,5
Quick Ratio	1,31	1,28	1,32	1,5
Equity Ratio	0,24	0,23	0,26	0,37
Gross Profit Margin	100 %	100 %	100 %	−0,46 %