NORSK LØNN AS

0159 OSLO

Finances

Share Ownership

Return on Equity

−232,37 %

Current Ratio

0,8

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 954 000	2 884 000	2 093 000	503 000
Net Income	646 000	−1 000	−432 000	−591 000
Total Assets	1 213 000	528 000	423 000	258 000
Total Equity	−278 000	−924 000	−923 000	−491 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 954 000	2 884 000	2 093 000	503 000
Expenditure	3 307 000	2 885 000	2 525 000	1 093 000
Operating Profit	646 000	−1 000	−432 000	−591 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	646 000	−1 000	−432 000	−591 000
Tax	0	0	0	0
Net Income	646 000	−1 000	−432 000	−591 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 000	0	0	0
Total Current Assets	1 195 000	528 000	423 000	258 000
Total Assets	1 213 000	528 000	423 000	258 000
Total Retained Equity	−378 000	−1 024 000	−1 023 000	−591 000
Total Equity	−278 000	−924 000	−923 000	−491 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 491 000	1 453 000	1 347 000	749 000
Total Equity and Debt	1 213 000	528 000	423 000	258 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 954 000	2 884 000	2 093 000	503 000
Other Income	0	0	0	0
Revenue	3 954 000	2 884 000	2 093 000	503 000
Cost of Goods Sold	36 000	0	13 000	0
Salary Costs	2 409 000	2 229 000	1 998 000	850 000
Depreciation	2 000	0	0	0
Impairment	0	0	0	0
Expenditure	3 307 000	2 885 000	2 525 000	1 093 000
Operating Profit	646 000	−1 000	−432 000	−591 000
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	646 000	−1 000	−432 000	−591 000

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	18 000	0	0	0
Total Tangible Assets	18 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	18 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	685 000	285 000	147 000	158 000
Total Current Assets	1 195 000	528 000	423 000	258 000
Total Assets	1 213 000	528 000	423 000	258 000
Total Equity	−278 000	−924 000	−923 000	−491 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	32 000	73 000	3 000	12 000
Unpaid Taxes	342 000	273 000	249 000	151 000
Dividends	0	0	0	0
Other Current Debt	1 117 000	1 107 000	1 095 000	585 000
Total Current Debt	1 491 000	1 453 000	1 347 000	749 000
Total Equity and Debt	1 213 000	528 000	423 000	258 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−232,37 %	0,11 %	46,8 %	120,37 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	16,34 %	−0,03 %	−20,64 %	−117,5 %
Current Ratio	0,8	0,36	0,31	0,34
Quick Ratio	0,8	0,36	0,31	0,34
Equity Ratio	−0,23	−1,75	−2,18	−1,9
Gross Profit Margin	99,09 %	100 %	99,38 %	100 %