LAUPSA ENGINEERING AS

5610 ØYSTESE

Finances

Share Ownership

Return on Equity

9,56 %

Current Ratio

1,81

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 540 000	1 438 000	1 681 000	1 353 000
Net Income	145 000	90 000	323 000	11 000
Total Assets	1 870 000	1 712 000	1 666 000	1 275 000
Total Equity	1 517 000	1 373 000	1 283 000	960 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 540 000	1 438 000	1 681 000	1 353 000
Expenditure	1 356 000	1 325 000	1 310 000	1 341 000
Operating Profit	184 000	113 000	372 000	12 000
Financial Income	2 000	2 000	34 000	1 000
Financial Costs	0	0	0	0
Financial Balance	2 000	2 000	34 000	1 000
Earnings Before Tax	186 000	115 000	405 000	14 000
Tax	41 000	25 000	82 000	3 000
Net Income	145 000	90 000	323 000	11 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 232 000	1 132 000	1 032 000	750 000
Total Current Assets	637 000	579 000	634 000	525 000
Total Assets	1 870 000	1 712 000	1 666 000	1 275 000
Total Retained Equity	1 417 000	1 273 000	1 183 000	860 000
Total Equity	1 517 000	1 373 000	1 283 000	960 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	352 000	339 000	383 000	315 000
Total Equity and Debt	1 870 000	1 712 000	1 666 000	1 275 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 540 000	1 438 000	1 681 000	1 353 000
Other Income	0	0	0	0
Revenue	1 540 000	1 438 000	1 681 000	1 353 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 229 000	1 221 000	1 194 000	1 176 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 356 000	1 325 000	1 310 000	1 341 000
Operating Profit	184 000	113 000	372 000	12 000
Financial Income	2 000	2 000	34 000	1 000
Financial Costs	0	0	0	0
Financial Balance	2 000	2 000	34 000	1 000
Dividends	0	0	0	0
Net Income	145 000	90 000	323 000	11 000

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	1 232 000	1 132 000	1 032 000	750 000
Total Fixed Assets	1 232 000	1 132 000	1 032 000	750 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	363 000	430 000	282 000	283 000
Total Current Assets	637 000	579 000	634 000	525 000
Total Assets	1 870 000	1 712 000	1 666 000	1 275 000
Total Equity	1 517 000	1 373 000	1 283 000	960 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	1 000	0	4 000
Unpaid Taxes	182 000	185 000	180 000	187 000
Dividends	0	0	0	0
Other Current Debt	129 000	128 000	121 000	122 000
Total Current Debt	352 000	339 000	383 000	315 000
Total Equity and Debt	1 870 000	1 712 000	1 666 000	1 275 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,56 %	6,55 %	25,18 %	1,15 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,95 %	7,86 %	22,13 %	0,89 %
Current Ratio	1,81	1,71	1,66	1,67
Quick Ratio	1,81	1,71	1,66	1,67
Equity Ratio	0,81	0,8	0,77	0,75
Gross Profit Margin	100 %	100 %	100 %	100 %