LANDGRAFF ADVISORY AS

1553 SON

Finances

Share Ownership

Return on Equity

76,7 %

Current Ratio

1,42

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	818 000	45 000	29 000	59 000
Net Income	79 000	−14 000	19 000	−4 000
Total Assets	347 000	38 000	42 000	23 000
Total Equity	103 000	24 000	38 000	19 000

Income (NOK)	2022	2021	2020	2019
Revenue	818 000	45 000	29 000	59 000
Expenditure	716 000	63 000	6 000	69 000
Operating Profit	102 000	−18 000	24 000	−9 000
Financial Income	0	0	0	5 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	5 000
Earnings Before Tax	101 000	−18 000	24 000	−4 000
Tax	22 000	−4 000	5 000	−1 000
Net Income	79 000	−14 000	19 000	−4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	9 000	0	1 000
Total Current Assets	347 000	29 000	42 000	22 000
Total Assets	347 000	38 000	42 000	23 000
Total Retained Equity	73 000	−6 000	8 000	−11 000
Total Equity	103 000	24 000	38 000	19 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	244 000	14 000	4 000	4 000
Total Equity and Debt	347 000	38 000	42 000	23 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	818 000	45 000	29 000	59 000
Other Income	0	0	0	0
Revenue	818 000	45 000	29 000	59 000
Cost of Goods Sold	0	0	0	0
Salary Costs	668 000	0	0	13 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	716 000	63 000	6 000	69 000
Operating Profit	102 000	−18 000	24 000	−9 000
Financial Income	0	0	0	5 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	5 000
Dividends	0	0	0	0
Net Income	79 000	−14 000	19 000	−4 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	4 000	0	1 000
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	5 000	0	0
Total Fixed Assets	0	9 000	0	1 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	133 000	12 000	15 000	0
Total Current Assets	347 000	29 000	42 000	22 000
Total Assets	347 000	38 000	42 000	23 000
Total Equity	103 000	24 000	38 000	19 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	23 000	0	0	1 000
Unpaid Taxes	133 000	10 000	0	2 000
Dividends	0	0	0	0
Other Current Debt	70 000	4 000	0	0
Total Current Debt	244 000	14 000	4 000	4 000
Total Equity and Debt	347 000	38 000	42 000	23 000

Financial indicators	2022	2021	2020	2019
Return on Equity	76,7 %	−58,33 %	50 %	−21,05 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	12,47 %	−40 %	82,76 %	−15,25 %
Current Ratio	1,42	2,07	10,5	5,5
Quick Ratio	1,42	2,07	10,5	5,5
Equity Ratio	0,3	0,63	0,9	0,83
Gross Profit Margin	100 %	100 %	100 %	100 %