LARS WEYER-LARSEN

1358 JAR

Finances

Share Ownership

Return on Equity

487,73 %

Current Ratio

4,64

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	932 000	932 000	932 000	940 000
Net Income	795 000	826 000	742 000	686 000
Total Assets	209 000	410 000	312 000	354 000
Total Equity	163 000	357 000	272 000	325 000

Income (NOK)	2022	2021	2020	2019
Revenue	932 000	932 000	932 000	940 000
Expenditure	136 000	105 000	190 000	255 000
Operating Profit	795 000	826 000	742 000	685 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Earnings Before Tax	795 000	826 000	742 000	686 000
Tax	0	0	0	0
Net Income	795 000	826 000	742 000	686 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	30 000
Total Current Assets	209 000	410 000	312 000	324 000
Total Assets	209 000	410 000	312 000	354 000
Total Retained Equity	163 000	357 000	272 000	325 000
Total Equity	163 000	357 000	272 000	325 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	45 000	53 000	40 000	29 000
Total Equity and Debt	209 000	410 000	312 000	354 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	932 000	932 000	972 000	900 000
Other Income	0	0	−40 000	40 000
Revenue	932 000	932 000	932 000	940 000
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	136 000	105 000	190 000	255 000
Operating Profit	795 000	826 000	742 000	685 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Dividends	0	0	0	0
Net Income	795 000	826 000	742 000	686 000

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	30 000
Total Fixed Assets	0	0	0	30 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	186 000	392 000	295 000	263 000
Total Current Assets	209 000	410 000	312 000	324 000
Total Assets	209 000	410 000	312 000	354 000
Total Equity	163 000	357 000	272 000	325 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	8 000	15 000	2 000	2 000
Unpaid Taxes	37 000	39 000	38 000	27 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	45 000	53 000	40 000	29 000
Total Equity and Debt	209 000	410 000	312 000	354 000

Financial indicators	2022	2021	2020	2019
Return on Equity	487,73 %	231,37 %	272,79 %	211,08 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	85,3 %	88,63 %	79,61 %	72,87 %
Current Ratio	4,64	7,74	7,8	11,17
Quick Ratio	4,64	7,74	7,8	11,17
Equity Ratio	0,78	0,87	0,87	0,92
Gross Profit Margin	100 %	100 %	100 %	100 %