LN-XAX AIR AS

1366 LYSAKER

Finances

Share Ownership

Return on Equity

0,39 %

Current Ratio

546,55

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	18 963 000	18 510 000	21 600 000	3 490 000
Net Income	1 701 000	−4 594 000	−45 181 000	2 889 000
Total Assets	439 754 000	438 042 000	442 575 000	513 704 000
Total Equity	439 743 000	438 042 000	442 635 000	512 889 000

Income (NOK)	2022	2021	2020	2019
Revenue	18 963 000	18 510 000	21 600 000	3 490 000
Expenditure	17 962 000	23 303 000	−68 658 000	2 829 000
Operating Profit	1 001 000	−4 793 000	47 059 000	662 000
Financial Income	609 000	199 000	966 000	2 531 000
Financial Costs	0	0	−10 000	−2 000
Financial Balance	609 000	199 000	976 000	2 533 000
Earnings Before Tax	1 701 000	−4 594 000	46 079 000	3 704 000
Tax	0	0	−898 000	−815 000
Net Income	1 701 000	−4 594 000	−45 181 000	2 889 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	433 742 000	432 826 000	435 662 000	508 133 000
Total Current Assets	6 012 000	5 215 000	6 913 000	5 571 000
Total Assets	439 754 000	438 042 000	442 575 000	513 704 000
Total Retained Equity	1 701 000	0	0	2 889 000
Total Equity	439 743 000	438 042 000	442 635 000	512 889 000
Total Long-Term Debt	0	0	0	815 000
Total Current Debt	11 000	0	−60 000	0
Total Equity and Debt	439 754 000	438 042 000	442 575 000	513 704 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	18 963 000	18 009 000	19 502 000	3 490 000
Other Income	0	502 000	2 098 000	0
Revenue	18 963 000	18 510 000	21 600 000	3 490 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	16 844 000	16 844 000	−18 384 000	2 807 000
Impairment	0	0	−50 000 000	0
Expenditure	17 962 000	23 303 000	−68 658 000	2 829 000
Operating Profit	1 001 000	−4 793 000	47 059 000	662 000
Financial Income	609 000	199 000	966 000	2 531 000
Financial Costs	0	0	−10 000	−2 000
Financial Balance	609 000	199 000	976 000	2 533 000
Dividends	0	0	215 731 000	0
Net Income	1 701 000	−4 594 000	−45 181 000	2 889 000

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	401 974 000	418 818 000	435 662 000	502 416 000
Total Fiancial Fixed Assets	31 767 000	14 008 000	0	5 718 000
Total Fixed Assets	433 742 000	432 826 000	435 662 000	508 133 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 269 000	713 000	2 473 000	2 080 000
Total Current Assets	6 012 000	5 215 000	6 913 000	5 571 000
Total Assets	439 754 000	438 042 000	442 575 000	513 704 000
Total Equity	439 743 000	438 042 000	442 635 000	512 889 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	815 000
Creditors	11 000	0	0	0
Unpaid Taxes	0	0	−60 000	0
Dividends	0	0	215 731 000	0
Other Current Debt	0	0	0	0
Total Current Debt	11 000	0	−60 000	0
Total Equity and Debt	439 754 000	438 042 000	442 575 000	513 704 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,39 %	−1,05 %	−10,21 %	0,56 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,28 %	−25,89 %	217,87 %	18,97 %
Current Ratio	546,55	-	−115,22	-
Quick Ratio	546,55	-	−115,22	-
Equity Ratio	1	1	1	1
Gross Profit Margin	100 %	100 %	100 %	100 %