LANDBRUKSAUKSJON.NO AS

7714 STEINKJER

Finances

Share Ownership

Return on Equity

−6,24 %

Current Ratio

0,35

Debt-to-Equity Ratio

−0,6

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 151 000	3 433 000	1 676 000	41 000
Net Income	320 000	−2 612 000	−2 159 000	−699 000
Total Assets	4 461 000	3 946 000	2 654 000	1 447 000
Total Equity	−5 126 000	−5 446 000	−2 833 000	−674 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 151 000	3 433 000	1 676 000	41 000
Expenditure	6 476 000	5 967 000	3 756 000	695 000
Operating Profit	675 000	−2 533 000	−2 081 000	−653 000
Financial Income	29 000	18 000	9 000	0
Financial Costs	384 000	97 000	88 000	46 000
Financial Balance	−355 000	−79 000	−79 000	−46 000
Earnings Before Tax	320 000	−2 612 000	−2 159 000	−699 000
Tax	0	0	0	0
Net Income	320 000	−2 612 000	−2 159 000	−699 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 169 000	1 860 000	776 000	693 000
Total Current Assets	2 292 000	2 086 000	1 879 000	754 000
Total Assets	4 461 000	3 946 000	2 654 000	1 447 000
Total Retained Equity	−5 150 000	−5 470 000	−2 858 000	−699 000
Total Equity	−5 126 000	−5 446 000	−2 833 000	−674 000
Total Long-Term Debt	3 078 000	3 273 000	1 481 000	520 000
Total Current Debt	6 509 000	6 118 000	4 006 000	1 602 000
Total Equity and Debt	4 461 000	3 946 000	2 654 000	1 447 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 151 000	3 365 000	1 640 000	41 000
Other Income	0	68 000	36 000	0
Revenue	7 151 000	3 433 000	1 676 000	41 000
Cost of Goods Sold	859 000	127 000	0	0
Salary Costs	3 058 000	3 624 000	2 570 000	266 000
Depreciation	148 000	72 000	51 000	0
Impairment	0	0	0	0
Expenditure	6 476 000	5 967 000	3 756 000	695 000
Operating Profit	675 000	−2 533 000	−2 081 000	−653 000
Financial Income	29 000	18 000	9 000	0
Financial Costs	384 000	97 000	88 000	46 000
Financial Balance	−355 000	−79 000	−79 000	−46 000
Dividends	0	0	0	0
Net Income	320 000	−2 612 000	−2 159 000	−699 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 169 000	1 794 000	776 000	693 000
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	0	66 000	0	0
Total Fixed Assets	2 169 000	1 860 000	776 000	693 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	152 000	161 000	1 495 000	266 000
Total Current Assets	2 292 000	2 086 000	1 879 000	754 000
Total Assets	4 461 000	3 946 000	2 654 000	1 447 000
Total Equity	−5 126 000	−5 446 000	−2 833 000	−674 000
Short-Term Group Debt	83 000	0	0	0
Total Long-Term Debt	3 078 000	3 273 000	1 481 000	520 000
Creditors	4 583 000	4 309 000	2 626 000	723 000
Unpaid Taxes	621 000	237 000	222 000	71 000
Dividends	0	0	0	0
Other Current Debt	1 223 000	1 573 000	1 158 000	808 000
Total Current Debt	6 509 000	6 118 000	4 006 000	1 602 000
Total Equity and Debt	4 461 000	3 946 000	2 654 000	1 447 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−6,24 %	47,96 %	76,21 %	103,71 %
Debt-to-Equity Ratio	−0,6	−0,6	−0,52	−0,77
Operating Profit Margin	9,44 %	−73,78 %	−124,16 %	−1 592,68 %
Current Ratio	0,35	0,34	0,47	0,47
Quick Ratio	0,35	0,34	0,47	0,47
Equity Ratio	−1,15	−1,38	−1,07	−0,47
Gross Profit Margin	87,99 %	96,3 %	100 %	100 %