LAAKNOR IT AS

3140 NØTTERØY

Finances

Return on Equity

105,36 %

Current Ratio

1,27

Debt-to-Equity Ratio

1,07

Key figures (NOK)	2022	2021	2020
Revenue	1 474 000	0	0
Net Income	413 000	−45 000	−6 000
Total Assets	1 147 000	25 000	24 000
Total Equity	392 000	−20 000	24 000

Income (NOK)	2022	2021	2020
Revenue	1 474 000	0	0
Expenditure	893 000	46 000	6 000
Operating Profit	528 000	−46 000	−6 000
Financial Income	2 000	2 000	0
Financial Costs	1 000	0	0
Financial Balance	1 000	2 000	0
Earnings Before Tax	529 000	−45 000	−6 000
Tax	117 000	0	0
Net Income	413 000	−45 000	−6 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	722 000	20 000	0
Total Current Assets	425 000	5 000	24 000
Total Assets	1 147 000	25 000	24 000
Total Retained Equity	362 000	−50 000	−6 000
Total Equity	392 000	−20 000	24 000
Total Long-Term Debt	420 000	45 000	0
Total Current Debt	335 000	0	0
Total Equity and Debt	1 147 000	25 000	24 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 474 000	0	0
Other Income	0	0	0
Revenue	1 474 000	0	0
Cost of Goods Sold	0	0	0
Salary Costs	677 000	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	893 000	46 000	6 000
Operating Profit	528 000	−46 000	−6 000
Financial Income	2 000	2 000	0
Financial Costs	1 000	0	0
Financial Balance	1 000	2 000	0
Dividends	0	0	0
Net Income	413 000	−45 000	−6 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	722 000	20 000	0
Total Fixed Assets	722 000	20 000	0
Stock	0	0	0
Total Investments	30 000	0	0
Cash, Bank	395 000	5 000	24 000
Total Current Assets	425 000	5 000	24 000
Total Assets	1 147 000	25 000	24 000
Total Equity	392 000	−20 000	24 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	420 000	45 000	0
Creditors	0	0	0
Unpaid Taxes	104 000	0	0
Dividends	0	0	0
Other Current Debt	123 000	0	0
Total Current Debt	335 000	0	0
Total Equity and Debt	1 147 000	25 000	24 000

Financial indicators	2022	2021	2020
Return on Equity	105,36 %	225 %	−25 %
Debt-to-Equity Ratio	1,07	−2,25	0
Operating Profit Margin	35,82 %	-	-
Current Ratio	1,27	-	-
Quick Ratio	1,27	-	-
Equity Ratio	0,34	−0,8	1
Gross Profit Margin	100 %	-	-