LEGE BENEDICTE SETERLUND AS

2316 HAMAR

Finances

Share Ownership

Return on Equity

95,24 %

Current Ratio

4,04

Debt-to-Equity Ratio

0,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 918 000	1 000 000	1 522 000	0
Net Income	1 001 000	22 000	4 000	−5 000
Total Assets	1 474 000	865 000	934 000	30 000
Total Equity	1 051 000	50 000	28 000	25 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 918 000	1 000 000	1 522 000	0
Expenditure	1 636 000	972 000	1 518 000	5 000
Operating Profit	1 282 000	27 000	4 000	−5 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Earnings Before Tax	1 283 000	27 000	4 000	−5 000
Tax	282 000	6 000	0	0
Net Income	1 001 000	22 000	4 000	−5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	559 000	666 000	0
Total Current Assets	1 474 000	306 000	268 000	30 000
Total Assets	1 474 000	865 000	934 000	30 000
Total Retained Equity	1 021 000	20 000	−2 000	−5 000
Total Equity	1 051 000	50 000	28 000	25 000
Total Long-Term Debt	58 000	6 000	0	0
Total Current Debt	365 000	810 000	906 000	5 000
Total Equity and Debt	1 474 000	865 000	934 000	30 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 380 000	761 000	1 515 000	0
Other Income	537 000	239 000	7 000	0
Revenue	2 918 000	1 000 000	1 522 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	859 000	45 000	702 000	0
Depreciation	27 000	107 000	74 000	0
Impairment	0	0	0	0
Expenditure	1 636 000	972 000	1 518 000	5 000
Operating Profit	1 282 000	27 000	4 000	−5 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Dividends	0	0	0	0
Net Income	1 001 000	22 000	4 000	−5 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	545 000	648 000	0
Total Intangible Assets	0	545 000	648 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	14 000	18 000	0
Total Tangible Assets	0	14 000	18 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	559 000	666 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000 000	253 000	268 000	30 000
Total Current Assets	1 474 000	306 000	268 000	30 000
Total Assets	1 474 000	865 000	934 000	30 000
Total Equity	1 051 000	50 000	28 000	25 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	58 000	6 000	0	0
Creditors	1 000	4 000	4 000	3 000
Unpaid Taxes	49 000	0	38 000	0
Dividends	0	0	0	0
Other Current Debt	86 000	805 000	865 000	2 000
Total Current Debt	365 000	810 000	906 000	5 000
Total Equity and Debt	1 474 000	865 000	934 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	95,24 %	44 %	14,29 %	−20 %
Debt-to-Equity Ratio	0,06	0,12	0	0
Operating Profit Margin	43,93 %	2,7 %	0,26 %	-
Current Ratio	4,04	0,38	0,3	6
Quick Ratio	4,04	0,38	0,3	6
Equity Ratio	0,71	0,06	0,03	0,83
Gross Profit Margin	100 %	100 %	100 %	-