LASERHUSET AS

1400 SKI

Finances

Share Ownership

Return on Equity

10,76 %

Current Ratio

1,33

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 577 000	3 347 000	2 428 000	2 300 000
Net Income	68 000	62 000	26 000	56 000
Total Assets	2 404 000	2 233 000	1 543 000	1 598 000
Total Equity	632 000	564 000	502 000	476 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 577 000	3 347 000	2 428 000	2 300 000
Expenditure	3 491 000	3 268 000	2 402 000	2 232 000
Operating Profit	86 000	79 000	26 000	68 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	10 000
Financial Balance	0	0	0	−10 000
Earnings Before Tax	86 000	79 000	26 000	59 000
Tax	18 000	17 000	0	2 000
Net Income	68 000	62 000	26 000	56 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	48 000	48 000	73 000	78 000
Total Current Assets	2 356 000	2 185 000	1 470 000	1 520 000
Total Assets	2 404 000	2 233 000	1 543 000	1 598 000
Total Retained Equity	602 000	534 000	472 000	446 000
Total Equity	632 000	564 000	502 000	476 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 772 000	1 669 000	1 041 000	1 122 000
Total Equity and Debt	2 404 000	2 233 000	1 543 000	1 598 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 577 000	3 347 000	2 428 000	2 300 000
Other Income	0	0	0	0
Revenue	3 577 000	3 347 000	2 428 000	2 300 000
Cost of Goods Sold	447 000	407 000	300 000	266 000
Salary Costs	2 492 000	2 360 000	1 660 000	1 657 000
Depreciation	0	5 000	5 000	15 000
Impairment	0	0	0	0
Expenditure	3 491 000	3 268 000	2 402 000	2 232 000
Operating Profit	86 000	79 000	26 000	68 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	10 000
Financial Balance	0	0	0	−10 000
Dividends	0	0	0	0
Net Income	68 000	62 000	26 000	56 000

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	5 000	10 000
Fixtures	0	0	0	0
Total Tangible Assets	0	0	5 000	10 000
Total Fiancial Fixed Assets	48 000	48 000	68 000	68 000
Total Fixed Assets	48 000	48 000	73 000	78 000
Stock	1 000	2 000	3 000	4 000
Total Investments	0	0	0	0
Cash, Bank	1 794 000	1 685 000	783 000	1 033 000
Total Current Assets	2 356 000	2 185 000	1 470 000	1 520 000
Total Assets	2 404 000	2 233 000	1 543 000	1 598 000
Total Equity	632 000	564 000	502 000	476 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	133 000	156 000	111 000	93 000
Unpaid Taxes	335 000	372 000	274 000	274 000
Dividends	0	0	0	0
Other Current Debt	1 286 000	1 124 000	657 000	753 000
Total Current Debt	1 772 000	1 669 000	1 041 000	1 122 000
Total Equity and Debt	2 404 000	2 233 000	1 543 000	1 598 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,76 %	10,99 %	5,18 %	11,76 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,4 %	2,36 %	1,07 %	2,96 %
Current Ratio	1,33	1,31	1,41	1,35
Quick Ratio	1,33	1,31	1,42	1,36
Equity Ratio	0,26	0,25	0,33	0,3
Gross Profit Margin	87,5 %	87,84 %	87,64 %	88,43 %