LAUKVIK FJORDFISKE AS

8315 LAUKVIK

Finances

Share Ownership

Return on Equity

66,47 %

Current Ratio

0,05

Debt-to-Equity Ratio

7,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 190 000	1 828 000	3 449 000	1 523 000
Net Income	1 029 000	−661 000	909 000	375 000
Total Assets	13 631 000	10 175 000	10 628 000	6 378 000
Total Equity	1 548 000	449 000	1 111 000	202 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 190 000	1 828 000	3 449 000	1 523 000
Expenditure	1 279 000	2 126 000	1 745 000	841 000
Operating Profit	1 911 000	−297 000	1 704 000	682 000
Financial Income	9 000	0	0	0
Financial Costs	601 000	550 000	539 000	259 000
Financial Balance	−592 000	−550 000	−539 000	−259 000
Earnings Before Tax	1 319 000	−848 000	1 165 000	424 000
Tax	290 000	−187 000	256 000	48 000
Net Income	1 029 000	−661 000	909 000	375 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 578 000	9 875 000	9 754 000	6 133 000
Total Current Assets	54 000	300 000	874 000	245 000
Total Assets	13 631 000	10 175 000	10 628 000	6 378 000
Total Retained Equity	1 518 000	419 000	1 081 000	172 000
Total Equity	1 548 000	449 000	1 111 000	202 000
Total Long-Term Debt	10 929 000	8 768 000	8 440 000	5 992 000
Total Current Debt	1 154 000	957 000	1 077 000	185 000
Total Equity and Debt	13 631 000	10 175 000	10 628 000	6 378 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 190 000	1 828 000	2 029 000	1 523 000
Other Income	0	0	1 420 000	0
Revenue	3 190 000	1 828 000	3 449 000	1 523 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	1 009 000	762 000	205 000
Depreciation	359 000	505 000	384 000	174 000
Impairment	0	0	0	0
Expenditure	1 279 000	2 126 000	1 745 000	841 000
Operating Profit	1 911 000	−297 000	1 704 000	682 000
Financial Income	9 000	0	0	0
Financial Costs	601 000	550 000	539 000	259 000
Financial Balance	−592 000	−550 000	−539 000	−259 000
Dividends	0	0	0	0
Net Income	1 029 000	−661 000	909 000	375 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	7 700 000	4 100 000	4 100 000	4 100 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	350 000	691 000	287 000	353 000
Total Tangible Assets	5 819 000	5 775 000	5 654 000	2 033 000
Total Fiancial Fixed Assets	59 000	0	0	0
Total Fixed Assets	13 578 000	9 875 000	9 754 000	6 133 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	27 000	255 000	58 000	6 000
Total Current Assets	54 000	300 000	874 000	245 000
Total Assets	13 631 000	10 175 000	10 628 000	6 378 000
Total Equity	1 548 000	449 000	1 111 000	202 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 929 000	8 768 000	8 440 000	5 992 000
Creditors	98 000	15 000	13 000	57 000
Unpaid Taxes	299 000	515 000	1 076 000	113 000
Dividends	0	0	0	0
Other Current Debt	21 000	428 000	34 000	14 000
Total Current Debt	1 154 000	957 000	1 077 000	185 000
Total Equity and Debt	13 631 000	10 175 000	10 628 000	6 378 000

Financial indicators	2022	2021	2020	2019
Return on Equity	66,47 %	−147,22 %	81,82 %	185,64 %
Debt-to-Equity Ratio	7,06	19,53	7,6	29,66
Operating Profit Margin	59,91 %	−16,25 %	49,41 %	44,78 %
Current Ratio	0,05	0,31	0,81	1,32
Quick Ratio	0,05	0,31	0,81	1,32
Equity Ratio	0,11	0,04	0,1	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %