LAUSKAR AS

3550 GOL

Finances

Share Ownership

Return on Equity

375,34 %

Current Ratio

1,33

Debt-to-Equity Ratio

2,99

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 546 000	455 000	108 000	52 000
Net Income	274 000	300 000	−359 000	−94 000
Total Assets	1 007 000	263 000	74 000	168 000
Total Equity	73 000	−201 000	−501 000	−141 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 546 000	455 000	108 000	52 000
Expenditure	1 259 000	159 000	465 000	146 000
Operating Profit	287 000	296 000	−357 000	−94 000
Financial Income	1 000	2 000	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	2 000	0	0
Earnings Before Tax	288 000	297 000	−357 000	−94 000
Tax	14 000	−2 000	2 000	0
Net Income	274 000	300 000	−359 000	−94 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	52 000	64 000	74 000	127 000
Total Current Assets	954 000	199 000	0	42 000
Total Assets	1 007 000	263 000	74 000	168 000
Total Retained Equity	49 000	−225 000	−525 000	−166 000
Total Equity	73 000	−201 000	−501 000	−141 000
Total Long-Term Debt	218 000	376 000	535 000	282 000
Total Current Debt	716 000	88 000	41 000	28 000
Total Equity and Debt	1 007 000	263 000	74 000	168 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 546 000	455 000	108 000	52 000
Other Income	0	0	0	0
Revenue	1 546 000	455 000	108 000	52 000
Cost of Goods Sold	385 000	9 000	5 000	20 000
Salary Costs	562 000	0	328 000	52 000
Depreciation	37 000	55 000	52 000	31 000
Impairment	0	0	0	0
Expenditure	1 259 000	159 000	465 000	146 000
Operating Profit	287 000	296 000	−357 000	−94 000
Financial Income	1 000	2 000	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	2 000	0	0
Dividends	0	0	0	0
Net Income	274 000	300 000	−359 000	−94 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	22 000	74 000	127 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	33 000	42 000	0	0
Fixtures	19 000	0	0	0
Total Tangible Assets	52 000	42 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	52 000	64 000	74 000	127 000
Stock	0	0	0	1 000
Total Investments	0	0	0	0
Cash, Bank	82 000	3 000	0	35 000
Total Current Assets	954 000	199 000	0	42 000
Total Assets	1 007 000	263 000	74 000	168 000
Total Equity	73 000	−201 000	−501 000	−141 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	218 000	376 000	535 000	282 000
Creditors	46 000	52 000	0	14 000
Unpaid Taxes	87 000	31 000	7 000	9 000
Dividends	0	0	0	0
Other Current Debt	570 000	5 000	32 000	5 000
Total Current Debt	716 000	88 000	41 000	28 000
Total Equity and Debt	1 007 000	263 000	74 000	168 000

Financial indicators	2022	2021	2020	2019
Return on Equity	375,34 %	−149,25 %	71,66 %	66,67 %
Debt-to-Equity Ratio	2,99	−1,87	−1,07	−2
Operating Profit Margin	18,56 %	65,05 %	−330,56 %	−180,77 %
Current Ratio	1,33	2,26	0	1,5
Quick Ratio	1,33	2,26	0	1,56
Equity Ratio	0,07	−0,76	−6,77	−0,84
Gross Profit Margin	75,1 %	98,02 %	95,37 %	61,54 %