LAWYERED AS

3241 SANDEFJORD

Finances

Return on Equity

−22,74 %

Current Ratio

5,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	101 000	625 000	75 000
Net Income	−300 000	−1 507 000	−148 000
Total Assets	1 416 000	1 185 000	84 000
Total Equity	1 319 000	167 000	−123 000

Income (NOK)	2022	2021	2020
Revenue	101 000	625 000	75 000
Expenditure	470 000	2 556 000	223 000
Operating Profit	−369 000	−1 931 000	−148 000
Financial Income	0	0	0
Financial Costs	4 000	0	0
Financial Balance	−4 000	0	0
Earnings Before Tax	−373 000	−1 931 000	−148 000
Tax	−73 000	−424 000	0
Net Income	−300 000	−1 507 000	−148 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	926 000	424 000	0
Total Current Assets	490 000	761 000	84 000
Total Assets	1 416 000	1 185 000	84 000
Total Retained Equity	−1 955 000	−1 655 000	−153 000
Total Equity	1 319 000	167 000	−123 000
Total Long-Term Debt	0	350 000	0
Total Current Debt	97 000	668 000	207 000
Total Equity and Debt	1 416 000	1 185 000	84 000

Cash flow (NOK)	2022	2021	2020
Sales Income	101 000	0	0
Other Income	0	625 000	75 000
Revenue	101 000	625 000	75 000
Cost of Goods Sold	3 000	1 582 000	0
Salary Costs	195 000	560 000	0
Depreciation	103 000	0	0
Impairment	0	0	0
Expenditure	470 000	2 556 000	223 000
Operating Profit	−369 000	−1 931 000	−148 000
Financial Income	0	0	0
Financial Costs	4 000	0	0
Financial Balance	−4 000	0	0
Dividends	0	0	0
Net Income	−300 000	−1 507 000	−148 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	926 000	424 000	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	0	0	0
Total Fixed Assets	926 000	424 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	423 000	486 000	84 000
Total Current Assets	490 000	761 000	84 000
Total Assets	1 416 000	1 185 000	84 000
Total Equity	1 319 000	167 000	−123 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	350 000	0
Creditors	61 000	575 000	0
Unpaid Taxes	4 000	−8 000	0
Dividends	0	0	0
Other Current Debt	33 000	101 000	207 000
Total Current Debt	97 000	668 000	207 000
Total Equity and Debt	1 416 000	1 185 000	84 000

Financial indicators	2022	2021	2020
Return on Equity	−22,74 %	−902,4 %	120,33 %
Debt-to-Equity Ratio	0	2,1	−0
Operating Profit Margin	−365,35 %	−308,96 %	−197,33 %
Current Ratio	5,05	1,14	0,41
Quick Ratio	5,05	1,14	0,41
Equity Ratio	0,93	0,14	−1,46
Gross Profit Margin	97,03 %	−153,12 %	100 %