L&J BYGG AS

4900 TVEDESTRAND

Finances

Share Ownership

Return on Equity

−22,52 %

Current Ratio

0,91

Debt-to-Equity Ratio

0,77

Key figures (NOK)	2022	2021	2020	2019
Revenue	28 521 000	8 462 000	1 669 000	164 000
Net Income	−348 000	1 265 000	97 000	73 000
Total Assets	6 748 000	12 246 000	523 000	163 000
Total Equity	1 545 000	1 501 000	235 000	139 000

Income (NOK)	2022	2021	2020	2019
Revenue	28 521 000	8 462 000	1 669 000	164 000
Expenditure	12 386 000	14 883 000	1 544 000	70 000
Operating Profit	−286 000	1 790 000	124 000	94 000
Financial Income	0	0	0	0
Financial Costs	160 000	168 000	0	0
Financial Balance	−160 000	−168 000	0	0
Earnings Before Tax	−446 000	1 622 000	124 000	94 000
Tax	−98 000	357 000	27 000	21 000
Net Income	−348 000	1 265 000	97 000	73 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 111 000	1 447 000	84 000	17 000
Total Current Assets	3 637 000	10 799 000	439 000	146 000
Total Assets	6 748 000	12 246 000	523 000	163 000
Total Retained Equity	1 515 000	1 471 000	205 000	109 000
Total Equity	1 545 000	1 501 000	235 000	139 000
Total Long-Term Debt	1 188 000	1 305 000	4 000	1 000
Total Current Debt	4 015 000	9 440 000	284 000	24 000
Total Equity and Debt	6 748 000	12 246 000	523 000	163 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	28 521 000	8 462 000	1 669 000	164 000
Other Income	0	0	0	0
Revenue	28 521 000	8 462 000	1 669 000	164 000
Cost of Goods Sold	9 617 000	14 314 000	1 435 000	35 000
Salary Costs	1 473 000	1 000	0	0
Depreciation	245 000	64 000	14 000	9 000
Impairment	0	0	0	0
Expenditure	12 386 000	14 883 000	1 544 000	70 000
Operating Profit	−286 000	1 790 000	124 000	94 000
Financial Income	0	0	0	0
Financial Costs	160 000	168 000	0	0
Financial Balance	−160 000	−168 000	0	0
Dividends	0	0	0	0
Net Income	−348 000	1 265 000	97 000	73 000

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	69 000	0	0	0
Fixtures	1 302 000	1 439 000	84 000	17 000
Total Tangible Assets	1 371 000	1 439 000	84 000	17 000
Total Fiancial Fixed Assets	1 740 000	8 000	0	0
Total Fixed Assets	3 111 000	1 447 000	84 000	17 000
Stock	0	8 211 000	0	0
Total Investments	0	0	0	0
Cash, Bank	2 994 000	1 138 000	401 000	130 000
Total Current Assets	3 637 000	10 799 000	439 000	146 000
Total Assets	6 748 000	12 246 000	523 000	163 000
Total Equity	1 545 000	1 501 000	235 000	139 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 188 000	1 305 000	4 000	1 000
Creditors	2 257 000	784 000	259 000	0
Unpaid Taxes	1 186 000	1 119 000	0	2 000
Dividends	0	0	0	0
Other Current Debt	572 000	4 037 000	0	0
Total Current Debt	4 015 000	9 440 000	284 000	24 000
Total Equity and Debt	6 748 000	12 246 000	523 000	163 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−22,52 %	84,28 %	41,28 %	52,52 %
Debt-to-Equity Ratio	0,77	0,87	0,02	0,01
Operating Profit Margin	−1 %	21,15 %	7,43 %	57,32 %
Current Ratio	0,91	1,14	1,55	6,08
Quick Ratio	0,91	8,79	1,55	6,08
Equity Ratio	0,23	0,12	0,45	0,85
Gross Profit Margin	66,28 %	−69,16 %	14,02 %	78,66 %