LAUVÅSEN B13:3 AS

4633 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

−163,49 %

Current Ratio

271,88

Debt-to-Equity Ratio

35,78

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−891 000	−589 000	−625 000	−717 000
Total Assets	20 119 000	20 971 000	20 550 000	21 190 000
Total Equity	545 000	436 000	1 025 000	1 650 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	26 000	27 000	19 000	19 000
Operating Profit	−26 000	−27 000	−19 000	−19 000
Financial Income	0	0	1 000	3 000
Financial Costs	865 000	562 000	607 000	701 000
Financial Balance	−865 000	−562 000	−606 000	−698 000
Earnings Before Tax	−891 000	−589 000	−625 000	−717 000
Tax	0	0	0	0
Net Income	−891 000	−589 000	−625 000	−717 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	20 119 000	20 971 000	20 550 000	21 190 000
Total Assets	20 119 000	20 971 000	20 550 000	21 190 000
Total Retained Equity	−4 442 000	−3 551 000	−2 963 000	−2 338 000
Total Equity	545 000	436 000	1 025 000	1 650 000
Total Long-Term Debt	19 500 000	19 500 000	19 500 000	19 500 000
Total Current Debt	74 000	1 035 000	25 000	40 000
Total Equity and Debt	20 119 000	20 971 000	20 550 000	21 190 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	26 000	27 000	19 000	19 000
Operating Profit	−26 000	−27 000	−19 000	−19 000
Financial Income	0	0	1 000	3 000
Financial Costs	865 000	562 000	607 000	701 000
Financial Balance	−865 000	−562 000	−606 000	−698 000
Dividends	0	0	0	0
Net Income	−891 000	−589 000	−625 000	−717 000

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	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	20 000 000	20 000 000	20 000 000	20 000 000
Total Investments	0	0	0	0
Cash, Bank	119 000	971 000	550 000	1 190 000
Total Current Assets	20 119 000	20 971 000	20 550 000	21 190 000
Total Assets	20 119 000	20 971 000	20 550 000	21 190 000
Total Equity	545 000	436 000	1 025 000	1 650 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	19 500 000	19 500 000	19 500 000	19 500 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	74 000	1 035 000	25 000	40 000
Total Current Debt	74 000	1 035 000	25 000	40 000
Total Equity and Debt	20 119 000	20 971 000	20 550 000	21 190 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−163,49 %	−135,09 %	−60,98 %	−43,45 %
Debt-to-Equity Ratio	35,78	44,72	19,02	11,82
Operating Profit Margin	-	-	-	-
Current Ratio	271,88	20,26	822	529,75
Quick Ratio	−1,01	−1,11	−1,03	−1,06
Equity Ratio	0,03	0,02	0,05	0,08
Gross Profit Margin	-	-	-	-