THE LUCKY PIG AS

0558 OSLO

Finances

Share Ownership

Return on Equity

66,44 %

Current Ratio

2,2

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 149 000	484 000	347 000	523 000
Net Income	883 000	158 000	89 000	169 000
Total Assets	2 172 000	489 000	110 000	580 000
Total Equity	1 329 000	446 000	289 000	199 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 149 000	484 000	347 000	523 000
Expenditure	1 017 000	282 000	234 000	306 000
Operating Profit	1 132 000	202 000	115 000	217 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	1 132 000	202 000	115 000	217 000
Tax	249 000	44 000	25 000	48 000
Net Income	883 000	158 000	89 000	169 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	339 000	56 000	81 000	0
Total Current Assets	1 832 000	432 000	30 000	580 000
Total Assets	2 172 000	489 000	110 000	580 000
Total Retained Equity	1 299 000	416 000	259 000	169 000
Total Equity	1 329 000	446 000	289 000	199 000
Total Long-Term Debt	10 000	0	0	0
Total Current Debt	832 000	42 000	−178 000	380 000
Total Equity and Debt	2 172 000	489 000	110 000	580 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 149 000	484 000	347 000	523 000
Other Income	0	0	0	0
Revenue	2 149 000	484 000	347 000	523 000
Cost of Goods Sold	161 000	77 000	55 000	69 000
Salary Costs	477 000	0	0	0
Depreciation	52 000	24 000	35 000	0
Impairment	0	0	0	0
Expenditure	1 017 000	282 000	234 000	306 000
Operating Profit	1 132 000	202 000	115 000	217 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	883 000	158 000	89 000	169 000

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	339 000	56 000	81 000	0
Total Tangible Assets	339 000	56 000	81 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	339 000	56 000	81 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 705 000	433 000	30 000	552 000
Total Current Assets	1 832 000	432 000	30 000	580 000
Total Assets	2 172 000	489 000	110 000	580 000
Total Equity	1 329 000	446 000	289 000	199 000
Short-Term Group Debt	39 000	0	0	0
Total Long-Term Debt	10 000	0	0	0
Creditors	253 000	98 000	44 000	44 000
Unpaid Taxes	296 000	0	6 000	28 000
Dividends	0	0	0	0
Other Current Debt	5 000	−100 000	−253 000	261 000
Total Current Debt	832 000	42 000	−178 000	380 000
Total Equity and Debt	2 172 000	489 000	110 000	580 000

Financial indicators	2022	2021	2020	2019
Return on Equity	66,44 %	35,43 %	30,8 %	84,92 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	52,68 %	41,74 %	33,14 %	41,49 %
Current Ratio	2,2	10,29	−0,17	1,53
Quick Ratio	2,2	10,29	−0,17	1,53
Equity Ratio	0,61	0,91	2,63	0,34
Gross Profit Margin	92,51 %	84,09 %	84,15 %	86,81 %