LARSEN REKRUTTERING OG SALGSTJENESTER AS

3222 SANDEFJORD

Finances

Return on Equity

1 893,1 %

Current Ratio

1,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 287 000	2 988 000	2 160 000	2 723 000
Net Income	1 098 000	646 000	533 000	360 000
Total Assets	1 967 000	1 460 000	1 115 000	809 000
Total Equity	58 000	211 000	265 000	82 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 287 000	2 988 000	2 160 000	2 723 000
Expenditure	1 869 000	2 148 000	1 526 000	2 334 000
Operating Profit	1 419 000	840 000	635 000	389 000
Financial Income	7 000	0	47 000	71 000
Financial Costs	0	0	0	0
Financial Balance	7 000	0	47 000	71 000
Earnings Before Tax	1 426 000	840 000	682 000	460 000
Tax	328 000	194 000	150 000	99 000
Net Income	1 098 000	646 000	533 000	360 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 000	16 000	16 000	16 000
Total Current Assets	1 951 000	1 444 000	1 099 000	794 000
Total Assets	1 967 000	1 460 000	1 115 000	809 000
Total Retained Equity	28 000	181 000	235 000	52 000
Total Equity	58 000	211 000	265 000	82 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 909 000	1 249 000	850 000	727 000
Total Equity and Debt	1 967 000	1 460 000	1 115 000	809 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 287 000	2 988 000	2 160 000	2 683 000
Other Income	0	0	0	40 000
Revenue	3 287 000	2 988 000	2 160 000	2 723 000
Cost of Goods Sold	135 000	547 000	326 000	613 000
Salary Costs	955 000	914 000	688 000	1 003 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 869 000	2 148 000	1 526 000	2 334 000
Operating Profit	1 419 000	840 000	635 000	389 000
Financial Income	7 000	0	47 000	71 000
Financial Costs	0	0	0	0
Financial Balance	7 000	0	47 000	71 000
Dividends	1 250 000	700 000	350 000	400 000
Net Income	1 098 000	646 000	533 000	360 000

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	16 000	16 000	16 000	16 000
Total Fixed Assets	16 000	16 000	16 000	16 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 718 000	1 112 000	473 000	747 000
Total Current Assets	1 951 000	1 444 000	1 099 000	794 000
Total Assets	1 967 000	1 460 000	1 115 000	809 000
Total Equity	58 000	211 000	265 000	82 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	38 000	44 000	91 000	18 000
Unpaid Taxes	208 000	174 000	193 000	82 000
Dividends	1 250 000	700 000	350 000	400 000
Other Current Debt	84 000	137 000	67 000	129 000
Total Current Debt	1 909 000	1 249 000	850 000	727 000
Total Equity and Debt	1 967 000	1 460 000	1 115 000	809 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 893,1 %	306,16 %	201,13 %	439,02 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	43,17 %	28,11 %	29,4 %	14,29 %
Current Ratio	1,02	1,16	1,29	1,09
Quick Ratio	1,02	1,16	1,29	1,09
Equity Ratio	0,03	0,14	0,24	0,1
Gross Profit Margin	95,89 %	81,69 %	84,91 %	77,49 %