LEGEVIKARER AS

1281 OSLO

Finances

Share Ownership

Return on Equity

126,62 %

Current Ratio

1,35

Debt-to-Equity Ratio

Key figures (NOK)	2021	2020	2019	2018
Revenue	1 934 000	4 607 000	1 569 000	206 000
Net Income	566 000	309 000	386 000	34 000
Total Assets	1 718 000	1 080 000	675 000	64 000
Total Equity	447 000	875 000	566 000	64 000

Income (NOK)	2021	2020	2019	2018
Revenue	1 934 000	4 607 000	1 569 000	206 000
Expenditure	1 209 000	4 210 000	1 074 000	162 000
Operating Profit	725 000	397 000	495 000	44 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	0
Earnings Before Tax	725 000	397 000	495 000	44 000
Tax	160 000	87 000	109 000	10 000
Net Income	566 000	309 000	386 000	34 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	0	0	0	0
Total Current Assets	1 718 000	1 080 000	675 000	64 000
Total Assets	1 718 000	1 080 000	675 000	64 000
Total Retained Equity	417 000	845 000	536 000	0
Total Equity	447 000	875 000	566 000	64 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 271 000	205 000	109 000	0
Total Equity and Debt	1 718 000	1 080 000	675 000	64 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	1 934 000	4 607 000	1 569 000	206 000
Other Income	0	0	0	0
Revenue	1 934 000	4 607 000	1 569 000	206 000
Cost of Goods Sold	1 173 000	4 109 000	1 042 000	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 209 000	4 210 000	1 074 000	162 000
Operating Profit	725 000	397 000	495 000	44 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	0
Dividends	994 000	0	0	0
Net Income	566 000	309 000	386 000	34 000

Balance details (NOK)	2021	2020	2019	2018
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	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 488 000	850 000	445 000	64 000
Total Current Assets	1 718 000	1 080 000	675 000	64 000
Total Assets	1 718 000	1 080 000	675 000	64 000
Total Equity	447 000	875 000	566 000	64 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	994 000	0	0	0
Other Current Debt	118 000	118 000	0	0
Total Current Debt	1 271 000	205 000	109 000	0
Total Equity and Debt	1 718 000	1 080 000	675 000	64 000

Financial indicators	2021	2020	2019	2018
Return on Equity	126,62 %	35,31 %	68,2 %	53,13 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	37,49 %	8,62 %	31,55 %	21,36 %
Current Ratio	1,35	5,27	6,19	-
Quick Ratio	1,35	5,27	6,19	-
Equity Ratio	0,26	0,81	0,84	1
Gross Profit Margin	39,35 %	10,81 %	33,59 %	100 %