LØVENSTAD BYGG MONTASJE AS

2008 FJERDINGBY

Finances

Share Ownership

Return on Equity

74,05 %

Current Ratio

1,28

Debt-to-Equity Ratio

0,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 966 000	1 774 000	2 811 000	2 148 000
Net Income	779 000	−63 000	147 000	159 000
Total Assets	3 960 000	950 000	991 000	582 000
Total Equity	1 052 000	274 000	336 000	189 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 966 000	1 774 000	2 811 000	2 148 000
Expenditure	8 974 000	1 839 000	2 622 000	1 944 000
Operating Profit	992 000	−65 000	189 000	204 000
Financial Income	0	0	0	0
Financial Costs	6 000	0	0	0
Financial Balance	−6 000	0	0	0
Earnings Before Tax	987 000	−65 000	189 000	204 000
Tax	208 000	−2 000	41 000	45 000
Net Income	779 000	−63 000	147 000	159 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	687 000	47 000	65 000	84 000
Total Current Assets	3 274 000	903 000	926 000	498 000
Total Assets	3 960 000	950 000	991 000	582 000
Total Retained Equity	1 022 000	244 000	306 000	159 000
Total Equity	1 052 000	274 000	336 000	189 000
Total Long-Term Debt	351 000	0	2 000	3 000
Total Current Debt	2 557 000	676 000	653 000	390 000
Total Equity and Debt	3 960 000	950 000	991 000	582 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 966 000	1 774 000	2 811 000	2 148 000
Other Income	0	0	0	0
Revenue	9 966 000	1 774 000	2 811 000	2 148 000
Cost of Goods Sold	241 000	29 000	54 000	122 000
Salary Costs	7 916 000	1 584 000	2 333 000	1 663 000
Depreciation	78 000	19 000	19 000	9 000
Impairment	0	0	0	0
Expenditure	8 974 000	1 839 000	2 622 000	1 944 000
Operating Profit	992 000	−65 000	189 000	204 000
Financial Income	0	0	0	0
Financial Costs	6 000	0	0	0
Financial Balance	−6 000	0	0	0
Dividends	0	0	0	0
Net Income	779 000	−63 000	147 000	159 000

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	687 000	47 000	65 000	84 000
Total Tangible Assets	687 000	47 000	65 000	84 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	687 000	47 000	65 000	84 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 064 000	622 000	852 000	329 000
Total Current Assets	3 274 000	903 000	926 000	498 000
Total Assets	3 960 000	950 000	991 000	582 000
Total Equity	1 052 000	274 000	336 000	189 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	351 000	0	2 000	3 000
Creditors	117 000	13 000	2 000	3 000
Unpaid Taxes	987 000	325 000	156 000	208 000
Dividends	0	0	0	0
Other Current Debt	1 265 000	338 000	453 000	137 000
Total Current Debt	2 557 000	676 000	653 000	390 000
Total Equity and Debt	3 960 000	950 000	991 000	582 000

Financial indicators	2022	2021	2020	2019
Return on Equity	74,05 %	−22,99 %	43,75 %	84,13 %
Debt-to-Equity Ratio	0,33	0	0,01	0,02
Operating Profit Margin	9,95 %	−3,66 %	6,72 %	9,5 %
Current Ratio	1,28	1,34	1,42	1,28
Quick Ratio	1,28	1,34	1,42	1,28
Equity Ratio	0,27	0,29	0,34	0,32
Gross Profit Margin	97,58 %	98,37 %	98,08 %	94,32 %