LAVANGSNES WUNDERKAMMER AS

9350 SJØVEGAN

Finances

Share Ownership

Return on Equity

−29,31 %

Current Ratio

0,73

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 065 000	1 065 000	617 000	618 000
Net Income	51 000	63 000	4 000	−92 000
Total Assets	773 000	114 000	85 000	60 000
Total Equity	−174 000	−225 000	−288 000	−293 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 065 000	1 065 000	617 000	618 000
Expenditure	1 013 000	1 001 000	612 000	710 000
Operating Profit	51 000	63 000	5 000	−92 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	51 000	63 000	5 000	−92 000
Tax	0	0	1 000	0
Net Income	51 000	63 000	4 000	−92 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	86 000	−79 000	61 000	30 000
Total Current Assets	687 000	192 000	24 000	30 000
Total Assets	773 000	114 000	85 000	60 000
Total Retained Equity	−204 000	−250 000	−313 000	−317 000
Total Equity	−174 000	−225 000	−288 000	−293 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	947 000	339 000	373 000	353 000
Total Equity and Debt	773 000	114 000	85 000	60 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	906 000	567 000	617 000	618 000
Other Income	159 000	498 000	0	0
Revenue	1 065 000	1 065 000	617 000	618 000
Cost of Goods Sold	205 000	185 000	64 000	13 000
Salary Costs	532 000	407 000	291 000	416 000
Depreciation	13 000	13 000	14 000	9 000
Impairment	0	0	0	0
Expenditure	1 013 000	1 001 000	612 000	710 000
Operating Profit	51 000	63 000	5 000	−92 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	51 000	63 000	4 000	−92 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	56 000	−122 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	30 000	43 000	61 000	30 000
Total Tangible Assets	86 000	−79 000	61 000	30 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	86 000	−79 000	61 000	30 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	126 000	73 000	23 000	30 000
Total Current Assets	687 000	192 000	24 000	30 000
Total Assets	773 000	114 000	85 000	60 000
Total Equity	−174 000	−225 000	−288 000	−293 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	235 000	26 000	18 000	10 000
Unpaid Taxes	143 000	90 000	165 000	104 000
Dividends	0	0	0	0
Other Current Debt	569 000	219 000	186 000	224 000
Total Current Debt	947 000	339 000	373 000	353 000
Total Equity and Debt	773 000	114 000	85 000	60 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−29,31 %	−28 %	−1,39 %	31,4 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	4,79 %	5,92 %	0,81 %	−14,89 %
Current Ratio	0,73	0,57	0,06	0,08
Quick Ratio	0,73	0,57	0,06	0,08
Equity Ratio	−0,23	−1,97	−3,39	−4,88
Gross Profit Margin	80,75 %	82,63 %	89,63 %	97,9 %