LANDSKAP+ AS

0576 OSLO

Finances

Share Ownership

Return on Equity

−64,32 %

Current Ratio

1,82

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	847 000	930 000	953 000	1 036 000
Net Income	−119 000	−61 000	96 000	166 000
Total Assets	350 000	524 000	557 000	474 000
Total Equity	185 000	303 000	365 000	268 000

Income (NOK)	2022	2021	2020	2019
Revenue	847 000	930 000	953 000	1 036 000
Expenditure	999 000	1 008 000	830 000	822 000
Operating Profit	−152 000	−78 000	124 000	213 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−152 000	−78 000	124 000	213 000
Tax	−33 000	−17 000	28 000	47 000
Net Income	−119 000	−61 000	96 000	166 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	50 000	17 000	0	0
Total Current Assets	300 000	507 000	557 000	474 000
Total Assets	350 000	524 000	557 000	474 000
Total Retained Equity	80 000	199 000	260 000	164 000
Total Equity	185 000	303 000	365 000	268 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	165 000	220 000	192 000	205 000
Total Equity and Debt	350 000	524 000	557 000	474 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	847 000	930 000	953 000	1 036 000
Other Income	0	0	0	0
Revenue	847 000	930 000	953 000	1 036 000
Cost of Goods Sold	21 000	0	12 000	68 000
Salary Costs	845 000	862 000	655 000	622 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	999 000	1 008 000	830 000	822 000
Operating Profit	−152 000	−78 000	124 000	213 000
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	−119 000	−61 000	96 000	166 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	50 000	17 000	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	50 000	17 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	281 000	272 000	499 000	399 000
Total Current Assets	300 000	507 000	557 000	474 000
Total Assets	350 000	524 000	557 000	474 000
Total Equity	185 000	303 000	365 000	268 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	1 000	5 000	6 000
Unpaid Taxes	73 000	129 000	95 000	98 000
Dividends	0	0	0	0
Other Current Debt	89 000	91 000	65 000	58 000
Total Current Debt	165 000	220 000	192 000	205 000
Total Equity and Debt	350 000	524 000	557 000	474 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−64,32 %	−20,13 %	26,3 %	61,94 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−17,95 %	−8,39 %	13,01 %	20,56 %
Current Ratio	1,82	2,3	2,9	2,31
Quick Ratio	1,82	2,3	2,9	2,31
Equity Ratio	0,53	0,58	0,66	0,57
Gross Profit Margin	97,52 %	100 %	98,74 %	93,44 %