LEITEVEGEN AS

5583 VIKEDAL

Finances

Share Ownership

Return on Equity

61,88 %

Current Ratio

22,83

Debt-to-Equity Ratio

0,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	84 000	84 000	84 000	84 000
Net Income	1 138 000	39 000	35 000	22 000
Total Assets	2 089 000	2 148 000	2 170 000	2 330 000
Total Equity	1 839 000	739 000	739 000	704 000

Income (NOK)	2022	2021	2020	2019
Revenue	84 000	84 000	84 000	84 000
Expenditure	36 000	33 000	40 000	58 000
Operating Profit	48 000	51 000	45 000	26 000
Financial Income	1 100 000	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	1 100 000	−1 000	0	0
Earnings Before Tax	1 148 000	50 000	45 000	26 000
Tax	11 000	11 000	10 000	4 000
Net Income	1 138 000	39 000	35 000	22 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	514 000	534 000	555 000	575 000
Total Current Assets	1 575 000	1 614 000	1 615 000	1 755 000
Total Assets	2 089 000	2 148 000	2 170 000	2 330 000
Total Retained Equity	1 179 000	79 000	79 000	44 000
Total Equity	1 839 000	739 000	739 000	704 000
Total Long-Term Debt	180 000	1 331 000	1 419 000	1 624 000
Total Current Debt	69 000	77 000	12 000	3 000
Total Equity and Debt	2 089 000	2 148 000	2 170 000	2 330 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	−14 000	14 000	0	0
Other Income	98 000	70 000	84 000	84 000
Revenue	84 000	84 000	84 000	84 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	21 000	21 000	21 000	21 000
Impairment	0	0	0	0
Expenditure	36 000	33 000	40 000	58 000
Operating Profit	48 000	51 000	45 000	26 000
Financial Income	1 100 000	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	1 100 000	−1 000	0	0
Dividends	0	0	0	0
Net Income	1 138 000	39 000	35 000	22 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	514 000	534 000	555 000	575 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	514 000	534 000	555 000	575 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	514 000	534 000	555 000	575 000
Stock	1 545 000	1 545 000	1 545 000	1 545 000
Total Investments	0	0	0	0
Cash, Bank	23 000	48 000	63 000	207 000
Total Current Assets	1 575 000	1 614 000	1 615 000	1 755 000
Total Assets	2 089 000	2 148 000	2 170 000	2 330 000
Total Equity	1 839 000	739 000	739 000	704 000
Short-Term Group Debt	48 000	50 000	0	0
Total Long-Term Debt	180 000	1 331 000	1 419 000	1 624 000
Creditors	0	12 000	0	0
Unpaid Taxes	21 000	16 000	3 000	3 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	69 000	77 000	12 000	3 000
Total Equity and Debt	2 089 000	2 148 000	2 170 000	2 330 000

Financial indicators	2022	2021	2020	2019
Return on Equity	61,88 %	5,28 %	4,74 %	3,13 %
Debt-to-Equity Ratio	0,1	1,8	1,92	2,31
Operating Profit Margin	57,14 %	60,71 %	53,57 %	30,95 %
Current Ratio	22,83	20,96	134,58	585
Quick Ratio	−1,07	−1,1	−1,05	−1,14
Equity Ratio	0,88	0,34	0,34	0,3
Gross Profit Margin	100 %	100 %	100 %	100 %