LANDO BYGG AS

3864 RAULAND

Finances

Share Ownership

Return on Equity

48,51 %

Current Ratio

1,01

Debt-to-Equity Ratio

2,07

Key figures (NOK)	2022	2021	2020
Revenue	11 125 000	7 230 000	559 000
Net Income	49 000	32 000	−5 000
Total Assets	2 666 000	1 968 000	235 000
Total Equity	101 000	52 000	20 000

Income (NOK)	2022	2021	2020
Revenue	11 125 000	7 230 000	559 000
Expenditure	11 036 000	7 174 000	566 000
Operating Profit	89 000	56 000	−6 000
Financial Income	5 000	0	0
Financial Costs	31 000	15 000	0
Financial Balance	−26 000	−15 000	0
Earnings Before Tax	63 000	41 000	−6 000
Tax	14 000	9 000	−1 000
Net Income	49 000	32 000	−5 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	278 000	204 000	37 000
Total Current Assets	2 388 000	1 764 000	198 000
Total Assets	2 666 000	1 968 000	235 000
Total Retained Equity	71 000	22 000	−5 000
Total Equity	101 000	52 000	20 000
Total Long-Term Debt	209 000	130 000	0
Total Current Debt	2 357 000	1 787 000	215 000
Total Equity and Debt	2 666 000	1 968 000	235 000

Cash flow (NOK)	2022	2021	2020
Sales Income	11 125 000	7 230 000	559 000
Other Income	0	0	0
Revenue	11 125 000	7 230 000	559 000
Cost of Goods Sold	1 844 000	1 132 000	119 000
Salary Costs	7 847 000	5 183 000	368 000
Depreciation	84 000	36 000	2 000
Impairment	0	0	0
Expenditure	11 036 000	7 174 000	566 000
Operating Profit	89 000	56 000	−6 000
Financial Income	5 000	0	0
Financial Costs	31 000	15 000	0
Financial Balance	−26 000	−15 000	0
Dividends	0	0	0
Net Income	49 000	32 000	−5 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	3 000	0	1 000
Real Eastate	0	0	0
Machinery and Plant Facilities	158 000	37 000	0
Fixtures	117 000	167 000	36 000
Total Tangible Assets	275 000	204 000	36 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	278 000	204 000	37 000
Stock	11 000	11 000	11 000
Total Investments	0	0	0
Cash, Bank	1 407 000	1 243 000	151 000
Total Current Assets	2 388 000	1 764 000	198 000
Total Assets	2 666 000	1 968 000	235 000
Total Equity	101 000	52 000	20 000
Short-Term Group Debt	0	0	30 000
Total Long-Term Debt	209 000	130 000	0
Creditors	58 000	137 000	11 000
Unpaid Taxes	1 553 000	1 130 000	133 000
Dividends	0	0	0
Other Current Debt	729 000	513 000	42 000
Total Current Debt	2 357 000	1 787 000	215 000
Total Equity and Debt	2 666 000	1 968 000	235 000

Financial indicators	2022	2021	2020
Return on Equity	48,51 %	61,54 %	−25 %
Debt-to-Equity Ratio	2,07	2,5	0
Operating Profit Margin	0,8 %	0,77 %	−1,07 %
Current Ratio	1,01	0,99	0,92
Quick Ratio	1,02	0,99	0,97
Equity Ratio	0,04	0,03	0,09
Gross Profit Margin	83,42 %	84,34 %	78,71 %