RØRLEGGERFIRMA TOM LINSKOV AS

1390 VOLLEN

Finances

Share Ownership

Return on Equity

31,58 %

Current Ratio

2,23

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 302 000	3 308 000	2 616 000	3 497 000
Net Income	270 000	471 000	278 000	549 000
Total Assets	1 408 000	1 708 000	1 541 000	1 391 000
Total Equity	855 000	585 000	1 214 000	936 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 302 000	3 308 000	2 616 000	3 497 000
Expenditure	2 959 000	2 704 000	2 258 000	2 796 000
Operating Profit	343 000	605 000	359 000	702 000
Financial Income	4 000	1 000	2 000	4 000
Financial Costs	0	0	0	0
Financial Balance	4 000	1 000	2 000	4 000
Earnings Before Tax	346 000	606 000	360 000	705 000
Tax	76 000	134 000	82 000	156 000
Net Income	270 000	471 000	278 000	549 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	174 000	40 000	51 000	58 000
Total Current Assets	1 234 000	1 668 000	1 490 000	1 334 000
Total Assets	1 408 000	1 708 000	1 541 000	1 391 000
Total Retained Equity	755 000	485 000	1 114 000	836 000
Total Equity	855 000	585 000	1 214 000	936 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	553 000	1 123 000	326 000	455 000
Total Equity and Debt	1 408 000	1 708 000	1 541 000	1 391 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 302 000	3 308 000	2 616 000	3 361 000
Other Income	0	0	0	137 000
Revenue	3 302 000	3 308 000	2 616 000	3 497 000
Cost of Goods Sold	1 300 000	1 391 000	952 000	1 439 000
Salary Costs	1 235 000	922 000	897 000	900 000
Depreciation	28 000	9 000	1 000	8 000
Impairment	0	0	0	0
Expenditure	2 959 000	2 704 000	2 258 000	2 796 000
Operating Profit	343 000	605 000	359 000	702 000
Financial Income	4 000	1 000	2 000	4 000
Financial Costs	0	0	0	0
Financial Balance	4 000	1 000	2 000	4 000
Dividends	0	1 100 000	0	0
Net Income	270 000	471 000	278 000	549 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 000	4 000	6 000	11 000
Real Eastate	0	0	0	46 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	173 000	36 000	45 000	0
Total Tangible Assets	173 000	36 000	45 000	46 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	174 000	40 000	51 000	58 000
Stock	49 000	49 000	59 000	83 000
Total Investments	0	0	0	0
Cash, Bank	1 063 000	1 447 000	1 195 000	1 204 000
Total Current Assets	1 234 000	1 668 000	1 490 000	1 334 000
Total Assets	1 408 000	1 708 000	1 541 000	1 391 000
Total Equity	855 000	585 000	1 214 000	936 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	84 000	78 000	27 000	77 000
Unpaid Taxes	268 000	222 000	144 000	147 000
Dividends	0	1 100 000	0	0
Other Current Debt	128 000	90 000	78 000	79 000
Total Current Debt	553 000	1 123 000	326 000	455 000
Total Equity and Debt	1 408 000	1 708 000	1 541 000	1 391 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,58 %	80,51 %	22,9 %	58,65 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	10,39 %	18,29 %	13,72 %	20,07 %
Current Ratio	2,23	1,49	4,57	2,93
Quick Ratio	2,45	1,55	5,58	3,59
Equity Ratio	0,61	0,34	0,79	0,67
Gross Profit Margin	60,63 %	57,95 %	63,61 %	58,85 %