LAUVHOVDEN AS

5706 VOSS

Finances

Return on Equity

21,52 %

Current Ratio

2,65

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	572 000	466 000	483 000	661 000
Net Income	170 000	222 000	296 000	421 000
Total Assets	1 212 000	1 736 000	1 905 000	1 983 000
Total Equity	790 000	1 433 000	1 211 000	1 415 000

Income (NOK)	2022	2021	2020	2019
Revenue	572 000	466 000	483 000	661 000
Expenditure	396 000	245 000	125 000	261 000
Operating Profit	176 000	221 000	357 000	400 000
Financial Income	34 000	50 000	18 000	27 000
Financial Costs	0	0	0	0
Financial Balance	34 000	50 000	18 000	27 000
Earnings Before Tax	210 000	271 000	376 000	427 000
Tax	40 000	50 000	80 000	6 000
Net Income	170 000	222 000	296 000	421 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	105 000	82 000	103 000	136 000
Total Current Assets	1 107 000	1 654 000	1 803 000	1 848 000
Total Assets	1 212 000	1 736 000	1 905 000	1 983 000
Total Retained Equity	84 000	222 000	0	21 000
Total Equity	790 000	1 433 000	1 211 000	1 415 000
Total Long-Term Debt	5 000	2 000	2 000	5 000
Total Current Debt	417 000	302 000	692 000	564 000
Total Equity and Debt	1 212 000	1 736 000	1 905 000	1 983 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	572 000	460 000	483 000	661 000
Other Income	0	6 000	0	0
Revenue	572 000	466 000	483 000	661 000
Cost of Goods Sold	109 000	0	0	69 000
Salary Costs	158 000	123 000	10 000	74 000
Depreciation	16 000	21 000	33 000	35 000
Impairment	0	0	0	0
Expenditure	396 000	245 000	125 000	261 000
Operating Profit	176 000	221 000	357 000	400 000
Financial Income	34 000	50 000	18 000	27 000
Financial Costs	0	0	0	0
Financial Balance	34 000	50 000	18 000	27 000
Dividends	213 000	0	500 000	400 000
Net Income	170 000	222 000	296 000	421 000

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	96 000	73 000	94 000	127 000
Total Tangible Assets	96 000	73 000	94 000	127 000
Total Fiancial Fixed Assets	9 000	9 000	9 000	9 000
Total Fixed Assets	105 000	82 000	103 000	136 000
Stock	0	93 000	93 000	90 000
Total Investments	825 000	825 000	816 000	816 000
Cash, Bank	184 000	581 000	666 000	792 000
Total Current Assets	1 107 000	1 654 000	1 803 000	1 848 000
Total Assets	1 212 000	1 736 000	1 905 000	1 983 000
Total Equity	790 000	1 433 000	1 211 000	1 415 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 000	2 000	2 000	5 000
Creditors	9 000	1 000	0	0
Unpaid Taxes	144 000	116 000	110 000	160 000
Dividends	213 000	0	500 000	400 000
Other Current Debt	14 000	135 000	0	3 000
Total Current Debt	417 000	302 000	692 000	564 000
Total Equity and Debt	1 212 000	1 736 000	1 905 000	1 983 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,52 %	15,49 %	24,44 %	29,75 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	30,77 %	47,42 %	73,91 %	60,51 %
Current Ratio	2,65	5,48	2,61	3,28
Quick Ratio	2,65	7,91	3,01	3,9
Equity Ratio	0,65	0,83	0,64	0,71
Gross Profit Margin	80,94 %	100 %	100 %	89,56 %