EIERSKIFTE OG TAKST FOR LANDBRUKET AS

3085 HOLMESTRAND

Finances

Share Ownership

Return on Equity

49,04 %

Current Ratio

1,51

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 226 000	1 010 000	886 000	579 000
Net Income	178 000	107 000	288 000	240 000
Total Assets	745 000	1 000 000	769 000	447 000
Total Equity	363 000	185 000	578 000	290 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 226 000	1 010 000	886 000	579 000
Expenditure	1 015 000	872 000	517 000	272 000
Operating Profit	210 000	138 000	370 000	307 000
Financial Income	14 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	14 000	0	0	0
Earnings Before Tax	224 000	138 000	369 000	307 000
Tax	46 000	30 000	81 000	68 000
Net Income	178 000	107 000	288 000	240 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	165 000	165 000	0	0
Total Current Assets	580 000	835 000	769 000	447 000
Total Assets	745 000	1 000 000	769 000	447 000
Total Retained Equity	313 000	135 000	528 000	240 000
Total Equity	363 000	185 000	578 000	290 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	383 000	815 000	192 000	157 000
Total Equity and Debt	745 000	1 000 000	769 000	447 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 226 000	1 007 000	886 000	579 000
Other Income	0	3 000	0	0
Revenue	1 226 000	1 010 000	886 000	579 000
Cost of Goods Sold	22 000	0	36 000	22 000
Salary Costs	750 000	661 000	315 000	103 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 015 000	872 000	517 000	272 000
Operating Profit	210 000	138 000	370 000	307 000
Financial Income	14 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	14 000	0	0	0
Dividends	0	500 000	0	0
Net Income	178 000	107 000	288 000	240 000

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	0	0	0	0
Total Fiancial Fixed Assets	165 000	165 000	0	0
Total Fixed Assets	165 000	165 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	191 000	678 000	537 000	384 000
Total Current Assets	580 000	835 000	769 000	447 000
Total Assets	745 000	1 000 000	769 000	447 000
Total Equity	363 000	185 000	578 000	290 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	9 000	0	15 000
Unpaid Taxes	245 000	193 000	61 000	38 000
Dividends	0	500 000	0	0
Other Current Debt	88 000	83 000	49 000	36 000
Total Current Debt	383 000	815 000	192 000	157 000
Total Equity and Debt	745 000	1 000 000	769 000	447 000

Financial indicators	2022	2021	2020	2019
Return on Equity	49,04 %	57,84 %	49,83 %	82,76 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	17,13 %	13,66 %	41,76 %	53,02 %
Current Ratio	1,51	1,02	4,01	2,85
Quick Ratio	1,51	1,02	4,01	2,85
Equity Ratio	0,49	0,19	0,75	0,65
Gross Profit Margin	98,21 %	100 %	95,94 %	96,2 %