LANGSETH REVISJON AS

0680 OSLO

Finances

Share Ownership

Return on Equity

54,78 %

Current Ratio

1,46

Debt-to-Equity Ratio

3,9

Key figures (NOK)	2022	2021	2020	2019
Revenue	18 983 000	15 867 000	14 726 000	13 610 000
Net Income	493 000	1 427 000	1 115 000	991 000
Total Assets	8 514 000	8 830 000	8 338 000	10 132 000
Total Equity	900 000	800 000	700 000	600 000

Income (NOK)	2022	2021	2020	2019
Revenue	18 983 000	15 867 000	14 726 000	13 610 000
Expenditure	18 127 000	13 807 000	13 091 000	12 204 000
Operating Profit	856 000	2 060 000	1 634 000	1 407 000
Financial Income	2 000	0	16 000	37 000
Financial Costs	220 000	228 000	209 000	168 000
Financial Balance	−218 000	−228 000	−193 000	−131 000
Earnings Before Tax	638 000	1 832 000	1 442 000	1 276 000
Tax	145 000	405 000	327 000	285 000
Net Income	493 000	1 427 000	1 115 000	991 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 517 000	2 490 000	2 513 000	3 919 000
Total Current Assets	5 997 000	6 340 000	5 825 000	6 213 000
Total Assets	8 514 000	8 830 000	8 338 000	10 132 000
Total Retained Equity	800 000	700 000	600 000	500 000
Total Equity	900 000	800 000	700 000	600 000
Total Long-Term Debt	3 506 000	3 081 000	3 775 000	5 700 000
Total Current Debt	4 108 000	4 949 000	3 863 000	3 832 000
Total Equity and Debt	8 514 000	8 830 000	8 338 000	10 132 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	18 838 000	15 867 000	14 717 000	13 610 000
Other Income	145 000	0	8 000	0
Revenue	18 983 000	15 867 000	14 726 000	13 610 000
Cost of Goods Sold	5 362 000	3 994 000	3 503 000	0
Salary Costs	8 920 000	6 434 000	6 391 000	9 398 000
Depreciation	977 000	953 000	925 000	943 000
Impairment	0	0	0	0
Expenditure	18 127 000	13 807 000	13 091 000	12 204 000
Operating Profit	856 000	2 060 000	1 634 000	1 407 000
Financial Income	2 000	0	16 000	37 000
Financial Costs	220 000	228 000	209 000	168 000
Financial Balance	−218 000	−228 000	−193 000	−131 000
Dividends	300 000	1 075 000	1 015 000	891 000
Net Income	493 000	1 427 000	1 115 000	991 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	1 919 000	1 917 000	1 831 000	2 515 000
Total Intangible Assets	2 310 000	2 261 000	2 158 000	2 738 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	206 000	229 000	355 000	493 000
Total Tangible Assets	206 000	229 000	355 000	493 000
Total Fiancial Fixed Assets	0	0	0	688 000
Total Fixed Assets	2 517 000	2 490 000	2 513 000	3 919 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 415 000	1 812 000	1 285 000	692 000
Total Current Assets	5 997 000	6 340 000	5 825 000	6 213 000
Total Assets	8 514 000	8 830 000	8 338 000	10 132 000
Total Equity	900 000	800 000	700 000	600 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 506 000	3 081 000	3 775 000	5 700 000
Creditors	365 000	250 000	412 000	514 000
Unpaid Taxes	1 064 000	1 248 000	1 025 000	1 143 000
Dividends	300 000	1 075 000	1 015 000	891 000
Other Current Debt	2 093 000	1 703 000	980 000	940 000
Total Current Debt	4 108 000	4 949 000	3 863 000	3 832 000
Total Equity and Debt	8 514 000	8 830 000	8 338 000	10 132 000

Financial indicators	2022	2021	2020	2019
Return on Equity	54,78 %	178,38 %	159,29 %	165,17 %
Debt-to-Equity Ratio	3,9	3,85	5,39	9,5
Operating Profit Margin	4,51 %	12,98 %	11,1 %	10,34 %
Current Ratio	1,46	1,28	1,51	1,62
Quick Ratio	1,46	1,28	1,51	1,62
Equity Ratio	0,11	0,09	0,08	0,06
Gross Profit Margin	71,75 %	74,83 %	76,21 %	100 %