LCHF AKADEMIET AS

2420 TRYSIL

Finances

Share Ownership

Return on Equity

45,68 %

Current Ratio

5,51

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 347 000	3 224 000	3 085 000	1 985 000
Net Income	238 000	861 000	1 711 000	918 000
Total Assets	630 000	1 600 000	2 258 000	1 445 000
Total Equity	521 000	283 000	223 000	33 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 347 000	3 224 000	3 085 000	1 985 000
Expenditure	1 887 000	2 119 000	890 000	808 000
Operating Profit	460 000	1 105 000	2 195 000	1 176 000
Financial Income	−4 000	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	−4 000	0	−1 000	0
Earnings Before Tax	456 000	1 105 000	2 194 000	1 177 000
Tax	219 000	244 000	483 000	259 000
Net Income	238 000	861 000	1 711 000	918 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 000	30 000	30 000	0
Total Current Assets	601 000	1 571 000	2 229 000	1 445 000
Total Assets	630 000	1 600 000	2 258 000	1 445 000
Total Retained Equity	491 000	253 000	193 000	3 000
Total Equity	521 000	283 000	223 000	33 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	109 000	1 317 000	2 036 000	1 413 000
Total Equity and Debt	630 000	1 600 000	2 258 000	1 445 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 347 000	3 224 000	3 085 000	1 985 000
Revenue	2 347 000	3 224 000	3 085 000	1 985 000
Cost of Goods Sold	0	2 000	5 000	16 000
Salary Costs	1 202 000	1 159 000	427 000	637 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 887 000	2 119 000	890 000	808 000
Operating Profit	460 000	1 105 000	2 195 000	1 176 000
Financial Income	−4 000	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	−4 000	0	−1 000	0
Dividends	0	0	0	917 000
Net Income	238 000	861 000	1 711 000	918 000

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	30 000	30 000	30 000	0
Total Fixed Assets	30 000	30 000	30 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	569 000	739 000	505 000	352 000
Total Current Assets	601 000	1 571 000	2 229 000	1 445 000
Total Assets	630 000	1 600 000	2 258 000	1 445 000
Total Equity	521 000	283 000	223 000	33 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	25 000	25 000	0	0
Unpaid Taxes	−37 000	227 000	11 000	203 000
Dividends	0	0	0	917 000
Other Current Debt	21 000	21 000	21 000	33 000
Total Current Debt	109 000	1 317 000	2 036 000	1 413 000
Total Equity and Debt	630 000	1 600 000	2 258 000	1 445 000

Financial indicators	2022	2021	2020	2019
Return on Equity	45,68 %	304,24 %	767,26 %	2 781,82 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	19,6 %	34,27 %	71,15 %	59,24 %
Current Ratio	5,51	1,19	1,09	1,02
Quick Ratio	5,51	1,19	1,09	1,02
Equity Ratio	0,83	0,18	0,1	0,02
Gross Profit Margin	100 %	99,94 %	99,84 %	99,19 %