LIVING LANDSCAPE INSTITUTE AS

7040 TRONDHEIM

Finances

Share Ownership

Return on Equity

256,27 %

Current Ratio

1,22

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	1 032 000	246 000	125 000
Net Income	756 000	158 000	101 000
Total Assets	1 488 000	403 000	141 000
Total Equity	295 000	289 000	141 000

Income (NOK)	2022	2021	2020
Revenue	1 032 000	246 000	125 000
Expenditure	63 000	43 000	24 000
Operating Profit	969 000	203 000	101 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	969 000	203 000	101 000
Tax	213 000	45 000	0
Net Income	756 000	158 000	101 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	35 000	46 000	15 000
Total Current Assets	1 453 000	357 000	126 000
Total Assets	1 488 000	403 000	141 000
Total Retained Equity	265 000	259 000	101 000
Total Equity	295 000	289 000	141 000
Total Long-Term Debt	0	0	0
Total Current Debt	1 194 000	114 000	0
Total Equity and Debt	1 488 000	403 000	141 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 032 000	246 000	125 000
Other Income	0	0	0
Revenue	1 032 000	246 000	125 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	11 000	11 000	0
Impairment	0	0	0
Expenditure	63 000	43 000	24 000
Operating Profit	969 000	203 000	101 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	750 000	0	0
Net Income	756 000	158 000	101 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	1 000	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	34 000	46 000	15 000
Total Tangible Assets	34 000	46 000	15 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	35 000	46 000	15 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	1 235 000	357 000	126 000
Total Current Assets	1 453 000	357 000	126 000
Total Assets	1 488 000	403 000	141 000
Total Equity	295 000	289 000	141 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	0	0
Unpaid Taxes	106 000	69 000	0
Dividends	750 000	0	0
Other Current Debt	124 000	0	0
Total Current Debt	1 194 000	114 000	0
Total Equity and Debt	1 488 000	403 000	141 000

Financial indicators	2022	2021	2020
Return on Equity	256,27 %	54,67 %	71,63 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	93,9 %	82,52 %	80,8 %
Current Ratio	1,22	3,13	-
Quick Ratio	1,22	3,13	-
Equity Ratio	0,2	0,72	1
Gross Profit Margin	100 %	100 %	100 %