LAVANGEN BYGG AS

9357 TENNEVOLL

Finances

Share Ownership

Return on Equity

0,95 %

Current Ratio

1,88

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 307 000	9 409 000	2 302 000	754 000
Net Income	20 000	1 795 000	231 000	2 000
Total Assets	3 538 000	3 395 000	929 000	297 000
Total Equity	2 102 000	2 102 000	307 000	77 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 307 000	9 409 000	2 302 000	754 000
Expenditure	6 274 000	7 021 000	2 000 000	740 000
Operating Profit	33 000	2 388 000	302 000	14 000
Financial Income	0	0	0	0
Financial Costs	4 000	5 000	6 000	11 000
Financial Balance	−4 000	−5 000	−6 000	−11 000
Earnings Before Tax	29 000	2 383 000	296 000	3 000
Tax	8 000	588 000	65 000	1 000
Net Income	20 000	1 795 000	231 000	2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	868 000	801 000	192 000	244 000
Total Current Assets	2 670 000	2 594 000	736 000	53 000
Total Assets	3 538 000	3 395 000	929 000	297 000
Total Retained Equity	2 072 000	2 078 000	283 000	52 000
Total Equity	2 102 000	2 102 000	307 000	77 000
Total Long-Term Debt	16 000	77 000	113 000	144 000
Total Current Debt	1 420 000	1 216 000	509 000	76 000
Total Equity and Debt	3 538 000	3 395 000	929 000	297 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 307 000	9 389 000	2 302 000	685 000
Other Income	0	20 000	0	69 000
Revenue	6 307 000	9 409 000	2 302 000	754 000
Cost of Goods Sold	2 746 000	3 520 000	865 000	356 000
Salary Costs	2 707 000	2 761 000	834 000	169 000
Depreciation	257 000	119 000	76 000	69 000
Impairment	0	0	0	0
Expenditure	6 274 000	7 021 000	2 000 000	740 000
Operating Profit	33 000	2 388 000	302 000	14 000
Financial Income	0	0	0	0
Financial Costs	4 000	5 000	6 000	11 000
Financial Balance	−4 000	−5 000	−6 000	−11 000
Dividends	0	0	0	0
Net Income	20 000	1 795 000	231 000	2 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	250 000	25 000	0	0
Machinery and Plant Facilities	348 000	441 000	0	0
Fixtures	196 000	335 000	192 000	244 000
Total Tangible Assets	793 000	801 000	192 000	244 000
Total Fiancial Fixed Assets	75 000	0	0	0
Total Fixed Assets	868 000	801 000	192 000	244 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	525 000	1 185 000	309 000	62 000
Total Current Assets	2 670 000	2 594 000	736 000	53 000
Total Assets	3 538 000	3 395 000	929 000	297 000
Total Equity	2 102 000	2 102 000	307 000	77 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	16 000	77 000	113 000	144 000
Creditors	435 000	161 000	138 000	32 000
Unpaid Taxes	368 000	297 000	194 000	10 000
Dividends	0	0	0	0
Other Current Debt	390 000	234 000	99 000	18 000
Total Current Debt	1 420 000	1 216 000	509 000	76 000
Total Equity and Debt	3 538 000	3 395 000	929 000	297 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,95 %	85,39 %	75,24 %	2,6 %
Debt-to-Equity Ratio	0,01	0,04	0,37	1,87
Operating Profit Margin	0,52 %	25,38 %	13,12 %	1,86 %
Current Ratio	1,88	2,13	1,45	0,7
Quick Ratio	1,88	2,13	1,45	0,7
Equity Ratio	0,59	0,62	0,33	0,26
Gross Profit Margin	56,46 %	62,59 %	62,42 %	52,79 %