LAND BIO AS

2864 FALL

Finances

Share Ownership

Return on Equity

0 %

Current Ratio

0,43

Debt-to-Equity Ratio

−0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	160 000	262 000	92 000	360 000
Net Income	0	44 000	−81 000	2 000
Total Assets	263 000	263 000	165 000	222 000
Total Equity	180 000	180 000	135 000	216 000

Income (NOK)	2022	2021	2020	2019
Revenue	160 000	262 000	92 000	360 000
Expenditure	151 000	184 000	194 000	357 000
Operating Profit	9 000	77 000	−103 000	2 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	9 000	77 000	−103 000	2 000
Tax	9 000	33 000	−23 000	1 000
Net Income	0	44 000	−81 000	2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	227 000	305 000	415 000	516 000
Total Current Assets	37 000	−42 000	−250 000	−294 000
Total Assets	263 000	263 000	165 000	222 000
Total Retained Equity	150 000	150 000	105 000	186 000
Total Equity	180 000	180 000	135 000	216 000
Total Long-Term Debt	−3 000	−3 000	−3 000	−3 000
Total Current Debt	86 000	86 000	33 000	9 000
Total Equity and Debt	263 000	263 000	165 000	222 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	160 000	262 000	92 000	250 000
Other Income	0	0	0	110 000
Revenue	160 000	262 000	92 000	360 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 000	1 000	3 000	0
Depreciation	72 000	94 000	124 000	163 000
Impairment	0	0	0	0
Expenditure	151 000	184 000	194 000	357 000
Operating Profit	9 000	77 000	−103 000	2 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	0	44 000	−81 000	2 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	7 000	23 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	227 000	298 000	392 000	516 000
Total Tangible Assets	227 000	298 000	392 000	516 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	227 000	305 000	415 000	516 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	37 000	−42 000	−250 000	−294 000
Total Assets	263 000	263 000	165 000	222 000
Total Equity	180 000	180 000	135 000	216 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	−3 000	−3 000	−3 000	−3 000
Creditors	20 000	8 000	1 000	13 000
Unpaid Taxes	11 000	12 000	−2 000	−24 000
Dividends	0	0	0	0
Other Current Debt	24 000	24 000	13 000	4 000
Total Current Debt	86 000	86 000	33 000	9 000
Total Equity and Debt	263 000	263 000	165 000	222 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0 %	24,44 %	−60 %	0,93 %
Debt-to-Equity Ratio	−0,02	−0,02	−0,02	−0,01
Operating Profit Margin	5,63 %	29,39 %	−111,96 %	0,56 %
Current Ratio	0,43	−0,49	−7,58	−32,67
Quick Ratio	0,43	−0,49	−7,58	−32,67
Equity Ratio	0,68	0,68	0,82	0,97
Gross Profit Margin	100 %	100 %	100 %	100 %