ISAKSEN OG LANDVIK AS

3674 NOTODDEN

Finances

Share Ownership

Return on Equity

39,71 %

Current Ratio

1,39

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	526 000	1 496 000	344 000	378 000
Net Income	407 000	948 000	173 000	211 000
Total Assets	3 013 000	3 233 000	3 385 000	3 341 000
Total Equity	1 025 000	618 000	2 550 000	2 380 000

Income (NOK)	2022	2021	2020	2019
Revenue	526 000	1 496 000	344 000	378 000
Expenditure	38 000	300 000	160 000	160 000
Operating Profit	488 000	1 195 000	183 000	217 000
Financial Income	34 000	19 000	37 000	51 000
Financial Costs	0	0	0	0
Financial Balance	34 000	19 000	37 000	51 000
Earnings Before Tax	521 000	1 214 000	220 000	268 000
Tax	115 000	266 000	47 000	58 000
Net Income	407 000	948 000	173 000	211 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	291 000	291 000	375 000	376 000
Total Current Assets	2 722 000	2 942 000	3 010 000	2 964 000
Total Assets	3 013 000	3 233 000	3 385 000	3 341 000
Total Retained Equity	845 000	438 000	2 370 000	2 200 000
Total Equity	1 025 000	618 000	2 550 000	2 380 000
Total Long-Term Debt	25 000	25 000	25 000	0
Total Current Debt	1 963 000	2 590 000	810 000	961 000
Total Equity and Debt	3 013 000	3 233 000	3 385 000	3 341 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	10 000	0	0
Other Income	526 000	1 486 000	344 000	378 000
Revenue	526 000	1 496 000	344 000	378 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	1 000	1 000
Impairment	0	0	0	0
Expenditure	38 000	300 000	160 000	160 000
Operating Profit	488 000	1 195 000	183 000	217 000
Financial Income	34 000	19 000	37 000	51 000
Financial Costs	0	0	0	0
Financial Balance	34 000	19 000	37 000	51 000
Dividends	0	0	0	0
Net Income	407 000	948 000	173 000	211 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	290 000	290 000	374 000	375 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	290 000	290 000	374 000	375 000
Total Fiancial Fixed Assets	1 000	1 000	1 000	1 000
Total Fixed Assets	291 000	291 000	375 000	376 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 722 000	2 942 000	2 965 000	2 920 000
Total Current Assets	2 722 000	2 942 000	3 010 000	2 964 000
Total Assets	3 013 000	3 233 000	3 385 000	3 341 000
Total Equity	1 025 000	618 000	2 550 000	2 380 000
Short-Term Group Debt	0	0	0	23 000
Total Long-Term Debt	25 000	25 000	25 000	0
Creditors	23 000	33 000	0	3 000
Unpaid Taxes	0	0	6 000	0
Dividends	0	0	0	0
Other Current Debt	1 858 000	2 322 000	788 000	908 000
Total Current Debt	1 963 000	2 590 000	810 000	961 000
Total Equity and Debt	3 013 000	3 233 000	3 385 000	3 341 000

Financial indicators	2022	2021	2020	2019
Return on Equity	39,71 %	153,4 %	6,78 %	8,87 %
Debt-to-Equity Ratio	0,02	0,04	0,01	0
Operating Profit Margin	92,78 %	79,88 %	53,2 %	57,41 %
Current Ratio	1,39	1,14	3,72	3,08
Quick Ratio	1,39	1,14	3,72	3,08
Equity Ratio	0,34	0,19	0,75	0,71
Gross Profit Margin	100 %	100 %	100 %	100 %