LAUVLITUN AS

7058 CHARLOTTENLUND

Finances

Return on Equity

122,88 %

Current Ratio

1,31

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 595 000	2 683 000	1 677 000	1 231 000
Net Income	2 680 000	1 254 000	195 000	812 000
Total Assets	4 892 000	2 793 000	1 751 000	1 347 000
Total Equity	2 181 000	1 701 000	947 000	852 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 595 000	2 683 000	1 677 000	1 231 000
Expenditure	2 158 000	1 072 000	1 424 000	191 000
Operating Profit	3 437 000	1 611 000	253 000	1 040 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	1 000	0
Financial Balance	−1 000	−1 000	−1 000	0
Earnings Before Tax	3 436 000	1 610 000	252 000	1 040 000
Tax	756 000	355 000	56 000	229 000
Net Income	2 680 000	1 254 000	195 000	812 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 397 000	1 290 000	0	0
Total Current Assets	3 495 000	1 502 000	1 751 000	1 347 000
Total Assets	4 892 000	2 793 000	1 751 000	1 347 000
Total Retained Equity	2 141 000	1 661 000	907 000	812 000
Total Equity	2 181 000	1 701 000	947 000	852 000
Total Long-Term Debt	49 000	35 000	0	0
Total Current Debt	2 661 000	1 057 000	805 000	495 000
Total Equity and Debt	4 892 000	2 793 000	1 751 000	1 347 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 141 000	2 121 000	1 677 000	1 231 000
Other Income	−546 000	562 000	0	0
Revenue	5 595 000	2 683 000	1 677 000	1 231 000
Cost of Goods Sold	3 000	50 000	0	0
Salary Costs	1 554 000	364 000	769 000	0
Depreciation	94 000	23 000	0	0
Impairment	0	0	0	0
Expenditure	2 158 000	1 072 000	1 424 000	191 000
Operating Profit	3 437 000	1 611 000	253 000	1 040 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	1 000	0
Financial Balance	−1 000	−1 000	−1 000	0
Dividends	1 200 000	500 000	100 000	0
Net Income	2 680 000	1 254 000	195 000	812 000

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	1 197 000	1 290 000	0	0
Total Fiancial Fixed Assets	200 000	0	0	0
Total Fixed Assets	1 397 000	1 290 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 440 000	847 000	1 555 000	1 274 000
Total Current Assets	3 495 000	1 502 000	1 751 000	1 347 000
Total Assets	4 892 000	2 793 000	1 751 000	1 347 000
Total Equity	2 181 000	1 701 000	947 000	852 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	49 000	35 000	0	0
Creditors	13 000	18 000	33 000	0
Unpaid Taxes	579 000	110 000	634 000	223 000
Dividends	1 200 000	500 000	100 000	0
Other Current Debt	128 000	108 000	82 000	43 000
Total Current Debt	2 661 000	1 057 000	805 000	495 000
Total Equity and Debt	4 892 000	2 793 000	1 751 000	1 347 000

Financial indicators	2022	2021	2020	2019
Return on Equity	122,88 %	73,72 %	20,59 %	95,31 %
Debt-to-Equity Ratio	0,02	0,02	0	0
Operating Profit Margin	61,43 %	60,04 %	15,09 %	84,48 %
Current Ratio	1,31	1,42	2,18	2,72
Quick Ratio	1,31	1,42	2,18	2,72
Equity Ratio	0,45	0,61	0,54	0,63
Gross Profit Margin	99,95 %	98,14 %	100 %	100 %