LIFE MAJORSTUEN AS

0366 OSLO

Finances

Share Ownership

Return on Equity

25 %

Current Ratio

1,22

Debt-to-Equity Ratio

6,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 285 000	10 250 000	9 310 000	6 947 000
Net Income	15 000	−218 000	324 000	−91 000
Total Assets	1 874 000	1 829 000	2 153 000	1 572 000
Total Equity	60 000	46 000	263 000	−61 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 285 000	10 250 000	9 310 000	6 947 000
Expenditure	10 242 000	10 508 000	8 866 000	7 036 000
Operating Profit	42 000	−258 000	443 000	−89 000
Financial Income	1 000	0	0	0
Financial Costs	23 000	21 000	27 000	28 000
Financial Balance	−22 000	−21 000	−27 000	−28 000
Earnings Before Tax	19 000	−279 000	416 000	−116 000
Tax	4 000	−61 000	91 000	−26 000
Net Income	15 000	−218 000	324 000	−91 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	104 000	103 000	20 000	59 000
Total Current Assets	1 770 000	1 727 000	2 133 000	1 513 000
Total Assets	1 874 000	1 829 000	2 153 000	1 572 000
Total Retained Equity	30 000	16 000	233 000	−91 000
Total Equity	60 000	46 000	263 000	−61 000
Total Long-Term Debt	367 000	471 000	574 000	672 000
Total Current Debt	1 446 000	1 312 000	1 315 000	961 000
Total Equity and Debt	1 874 000	1 829 000	2 153 000	1 572 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 285 000	10 250 000	9 310 000	6 952 000
Other Income	0	0	−1 000	−5 000
Revenue	10 285 000	10 250 000	9 310 000	6 947 000
Cost of Goods Sold	6 148 000	6 237 000	5 573 000	4 034 000
Salary Costs	2 039 000	2 106 000	1 476 000	1 275 000
Depreciation	21 000	32 000	17 000	17 000
Impairment	0	0	0	0
Expenditure	10 242 000	10 508 000	8 866 000	7 036 000
Operating Profit	42 000	−258 000	443 000	−89 000
Financial Income	1 000	0	0	0
Financial Costs	23 000	21 000	27 000	28 000
Financial Balance	−22 000	−21 000	−27 000	−28 000
Dividends	0	0	0	0
Net Income	15 000	−218 000	324 000	−91 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	61 000	65 000	3 000	26 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	43 000	38 000	16 000	33 000
Total Tangible Assets	43 000	38 000	16 000	33 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	104 000	103 000	20 000	59 000
Stock	996 000	949 000	1 082 000	888 000
Total Investments	0	0	0	0
Cash, Bank	759 000	768 000	1 036 000	622 000
Total Current Assets	1 770 000	1 727 000	2 133 000	1 513 000
Total Assets	1 874 000	1 829 000	2 153 000	1 572 000
Total Equity	60 000	46 000	263 000	−61 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	367 000	471 000	574 000	672 000
Creditors	703 000	556 000	560 000	337 000
Unpaid Taxes	166 000	142 000	153 000	143 000
Dividends	0	0	0	0
Other Current Debt	578 000	614 000	533 000	481 000
Total Current Debt	1 446 000	1 312 000	1 315 000	961 000
Total Equity and Debt	1 874 000	1 829 000	2 153 000	1 572 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25 %	−473,91 %	123,19 %	149,18 %
Debt-to-Equity Ratio	6,12	10,24	2,18	−11,02
Operating Profit Margin	0,41 %	−2,52 %	4,76 %	−1,28 %
Current Ratio	1,22	1,32	1,62	1,57
Quick Ratio	3,93	4,76	9,15	20,73
Equity Ratio	0,03	0,03	0,12	−0,04
Gross Profit Margin	40,22 %	39,15 %	40,14 %	41,93 %