LANDBRUK TRADING AS

6905 FLORØ

Finances

Share Ownership

Return on Equity

0,14 %

Current Ratio

2,42

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	704 000	1 099 000	832 000	796 000
Net Income	3 000	246 000	688 000	−140 000
Total Assets	2 449 000	2 370 000	3 295 000	3 450 000
Total Equity	2 185 000	2 183 000	1 728 000	1 040 000

Income (NOK)	2022	2021	2020	2019
Revenue	704 000	1 099 000	832 000	796 000
Expenditure	680 000	795 000	869 000	900 000
Operating Profit	24 000	304 000	−37 000	−104 000
Financial Income	0	0	0	0
Financial Costs	0	45 000	62 000	75 000
Financial Balance	0	−45 000	−62 000	−75 000
Earnings Before Tax	24 000	260 000	−98 000	−180 000
Tax	21 000	14 000	−787 000	−40 000
Net Income	3 000	246 000	688 000	−140 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 813 000	1 931 000	3 070 000	3 188 000
Total Current Assets	636 000	438 000	225 000	262 000
Total Assets	2 449 000	2 370 000	3 295 000	3 450 000
Total Retained Equity	1 063 000	1 060 000	854 000	166 000
Total Equity	2 185 000	2 183 000	1 728 000	1 040 000
Total Long-Term Debt	0	0	1 386 000	2 267 000
Total Current Debt	263 000	187 000	182 000	143 000
Total Equity and Debt	2 449 000	2 370 000	3 295 000	3 450 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	704 000	0	0	0
Other Income	0	1 099 000	832 000	796 000
Revenue	704 000	1 099 000	832 000	796 000
Cost of Goods Sold	3 000	7 000	0	0
Salary Costs	301 000	153 000	85 000	0
Depreciation	118 000	118 000	118 000	118 000
Impairment	0	0	0	0
Expenditure	680 000	795 000	869 000	900 000
Operating Profit	24 000	304 000	−37 000	−104 000
Financial Income	0	0	0	0
Financial Costs	0	45 000	62 000	75 000
Financial Balance	0	−45 000	−62 000	−75 000
Dividends	0	0	0	0
Net Income	3 000	246 000	688 000	−140 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 813 000	1 931 000	2 049 000	2 167 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 813 000	1 931 000	2 049 000	2 167 000
Total Fiancial Fixed Assets	0	0	1 021 000	1 021 000
Total Fixed Assets	1 813 000	1 931 000	3 070 000	3 188 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	58 000	374 000	186 000	193 000
Total Current Assets	636 000	438 000	225 000	262 000
Total Assets	2 449 000	2 370 000	3 295 000	3 450 000
Total Equity	2 185 000	2 183 000	1 728 000	1 040 000
Short-Term Group Debt	62 000	0	0	0
Total Long-Term Debt	0	0	1 386 000	2 267 000
Creditors	97 000	60 000	51 000	23 000
Unpaid Taxes	33 000	62 000	17 000	0
Dividends	0	0	0	0
Other Current Debt	49 000	65 000	114 000	120 000
Total Current Debt	263 000	187 000	182 000	143 000
Total Equity and Debt	2 449 000	2 370 000	3 295 000	3 450 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,14 %	11,27 %	39,81 %	−13,46 %
Debt-to-Equity Ratio	0	0	0,8	2,18
Operating Profit Margin	3,41 %	27,66 %	−4,45 %	−13,07 %
Current Ratio	2,42	2,34	1,24	1,83
Quick Ratio	2,42	2,34	1,24	1,83
Equity Ratio	0,89	0,92	0,52	0,3
Gross Profit Margin	99,57 %	99,36 %	100 %	100 %