LEGE TINA BAKKEJORD AS

8614 MO I RANA

Finances

Return on Equity

50,37 %

Current Ratio

1,97

Debt-to-Equity Ratio

0,24

Key figures (NOK)	2021	2020	2019	2018
Revenue	2 095 000	2 299 000	2 047 000	1 979 000
Net Income	474 000	690 000	361 000	250 000
Total Assets	1 598 000	1 068 000	1 144 000	1 067 000
Total Equity	941 000	467 000	466 000	431 000

Income (NOK)	2021	2020	2019	2018
Revenue	2 095 000	2 299 000	2 047 000	1 979 000
Expenditure	1 462 000	1 397 000	1 567 000	1 631 000
Operating Profit	633 000	903 000	480 000	348 000
Financial Income	0	0	0	0
Financial Costs	12 000	17 000	17 000	12 000
Financial Balance	−12 000	−17 000	−17 000	−12 000
Earnings Before Tax	621 000	885 000	464 000	336 000
Tax	147 000	196 000	103 000	86 000
Net Income	474 000	690 000	361 000	250 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	750 000	750 000	750 000	225 000
Total Current Assets	848 000	318 000	394 000	842 000
Total Assets	1 598 000	1 068 000	1 144 000	1 067 000
Total Retained Equity	901 000	427 000	426 000	391 000
Total Equity	941 000	467 000	466 000	431 000
Total Long-Term Debt	227 000	299 000	370 000	441 000
Total Current Debt	430 000	302 000	307 000	195 000
Total Equity and Debt	1 598 000	1 068 000	1 144 000	1 067 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	2 087 000	2 299 000	2 047 000	1 979 000
Other Income	8 000	0	0	0
Revenue	2 095 000	2 299 000	2 047 000	1 979 000
Cost of Goods Sold	0	0	0	0
Salary Costs	639 000	635 000	760 000	713 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 462 000	1 397 000	1 567 000	1 631 000
Operating Profit	633 000	903 000	480 000	348 000
Financial Income	0	0	0	0
Financial Costs	12 000	17 000	17 000	12 000
Financial Balance	−12 000	−17 000	−17 000	−12 000
Dividends	0	689 000	325 000	210 000
Net Income	474 000	690 000	361 000	250 000

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	750 000	750 000	750 000	225 000
Total Fixed Assets	750 000	750 000	750 000	225 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	744 000	273 000	138 000	298 000
Total Current Assets	848 000	318 000	394 000	842 000
Total Assets	1 598 000	1 068 000	1 144 000	1 067 000
Total Equity	941 000	467 000	466 000	431 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	227 000	299 000	370 000	441 000
Creditors	134 000	7 000	11 000	8 000
Unpaid Taxes	39 000	31 000	33 000	32 000
Dividends	0	689 000	325 000	210 000
Other Current Debt	110 000	68 000	160 000	69 000
Total Current Debt	430 000	302 000	307 000	195 000
Total Equity and Debt	1 598 000	1 068 000	1 144 000	1 067 000

Financial indicators	2021	2020	2019	2018
Return on Equity	50,37 %	147,75 %	77,47 %	58 %
Debt-to-Equity Ratio	0,24	0,64	0,79	1,02
Operating Profit Margin	30,21 %	39,28 %	23,45 %	17,58 %
Current Ratio	1,97	1,05	1,28	4,32
Quick Ratio	1,97	1,05	1,28	4,32
Equity Ratio	0,59	0,44	0,41	0,4
Gross Profit Margin	100 %	100 %	100 %	100 %