LANDSBYSTRIKK AS

4070 RANDABERG

Finances

Share Ownership

Return on Equity

−8,63 %

Current Ratio

2,56

Debt-to-Equity Ratio

0,71

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 582 000	2 862 000	2 875 000	2 428 000
Net Income	−46 000	84 000	225 000	114 000
Total Assets	1 495 000	1 461 000	1 221 000	1 100 000
Total Equity	533 000	579 000	495 000	270 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 582 000	2 862 000	2 875 000	2 428 000
Expenditure	2 616 000	2 747 000	2 575 000	2 544 000
Operating Profit	−35 000	116 000	301 000	160 000
Financial Income	0	0	0	0
Financial Costs	11 000	10 000	11 000	14 000
Financial Balance	−11 000	−10 000	−11 000	−14 000
Earnings Before Tax	−46 000	106 000	290 000	146 000
Tax	0	22 000	66 000	32 000
Net Income	−46 000	84 000	225 000	114 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 495 000	1 461 000	1 221 000	1 100 000
Total Assets	1 495 000	1 461 000	1 221 000	1 100 000
Total Retained Equity	503 000	549 000	465 000	240 000
Total Equity	533 000	579 000	495 000	270 000
Total Long-Term Debt	379 000	300 000	300 000	300 000
Total Current Debt	583 000	582 000	426 000	530 000
Total Equity and Debt	1 495 000	1 461 000	1 221 000	1 100 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 571 000	2 857 000	2 866 000	2 428 000
Other Income	10 000	5 000	9 000	0
Revenue	2 582 000	2 862 000	2 875 000	2 428 000
Cost of Goods Sold	1 265 000	1 406 000	1 433 000	1 543 000
Salary Costs	819 000	859 000	674 000	456 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 616 000	2 747 000	2 575 000	2 544 000
Operating Profit	−35 000	116 000	301 000	160 000
Financial Income	0	0	0	0
Financial Costs	11 000	10 000	11 000	14 000
Financial Balance	−11 000	−10 000	−11 000	−14 000
Dividends	0	0	0	0
Net Income	−46 000	84 000	225 000	114 000

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	1 440 000	1 384 000	1 172 000	1 073 000
Total Investments	0	0	0	0
Cash, Bank	17 000	26 000	14 000	16 000
Total Current Assets	1 495 000	1 461 000	1 221 000	1 100 000
Total Assets	1 495 000	1 461 000	1 221 000	1 100 000
Total Equity	533 000	579 000	495 000	270 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	379 000	300 000	300 000	300 000
Creditors	86 000	136 000	87 000	193 000
Unpaid Taxes	91 000	86 000	85 000	56 000
Dividends	0	0	0	0
Other Current Debt	282 000	233 000	172 000	125 000
Total Current Debt	583 000	582 000	426 000	530 000
Total Equity and Debt	1 495 000	1 461 000	1 221 000	1 100 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8,63 %	14,51 %	45,45 %	42,22 %
Debt-to-Equity Ratio	0,71	0,52	0,61	1,11
Operating Profit Margin	−1,36 %	4,05 %	10,47 %	6,59 %
Current Ratio	2,56	2,51	2,87	2,08
Quick Ratio	−1,74	−1,82	−1,64	−2,03
Equity Ratio	0,36	0,4	0,41	0,25
Gross Profit Margin	51,01 %	50,87 %	50,16 %	36,45 %