LANDBRUKSTJENESTER AKERSHUS SA

2165 HVAM

Finances

Share Ownership

Return on Equity

−3,61 %

Current Ratio

1,35

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	33 804 000	32 027 000	31 679 000	31 774 000
Net Income	−102 000	226 000	404 000	−265 000
Total Assets	10 076 000	10 504 000	10 633 000	10 225 000
Total Equity	2 829 000	2 931 000	2 705 000	2 302 000

Income (NOK)	2022	2021	2020	2019
Revenue	33 804 000	32 027 000	31 679 000	31 774 000
Expenditure	33 966 000	31 860 000	31 365 000	32 112 000
Operating Profit	−162 000	168 000	314 000	−337 000
Financial Income	65 000	62 000	94 000	78 000
Financial Costs	−1 000	0	0	2 000
Financial Balance	66 000	62 000	94 000	76 000
Earnings Before Tax	−95 000	230 000	408 000	−262 000
Tax	7 000	4 000	4 000	3 000
Net Income	−102 000	226 000	404 000	−265 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	287 000	398 000	215 000	270 000
Total Current Assets	9 790 000	10 106 000	10 418 000	9 955 000
Total Assets	10 076 000	10 504 000	10 633 000	10 225 000
Total Retained Equity	2 829 000	2 931 000	2 705 000	2 302 000
Total Equity	2 829 000	2 931 000	2 705 000	2 302 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	7 247 000	7 573 000	7 928 000	7 923 000
Total Equity and Debt	10 076 000	10 504 000	10 633 000	10 225 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	31 928 000	30 219 000	29 910 000	30 498 000
Other Income	1 876 000	1 808 000	1 769 000	1 276 000
Revenue	33 804 000	32 027 000	31 679 000	31 774 000
Cost of Goods Sold	0	0	0	0
Salary Costs	32 492 000	30 753 000	30 077 000	30 775 000
Depreciation	111 000	60 000	55 000	79 000
Impairment	0	0	0	0
Expenditure	33 966 000	31 860 000	31 365 000	32 112 000
Operating Profit	−162 000	168 000	314 000	−337 000
Financial Income	65 000	62 000	94 000	78 000
Financial Costs	−1 000	0	0	2 000
Financial Balance	66 000	62 000	94 000	76 000
Dividends	0	0	0	0
Net Income	−102 000	226 000	404 000	−265 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	287 000	398 000	215 000	270 000
Total Tangible Assets	287 000	398 000	215 000	270 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	287 000	398 000	215 000	270 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	7 442 000	8 198 000	7 236 000	7 640 000
Total Current Assets	9 790 000	10 106 000	10 418 000	9 955 000
Total Assets	10 076 000	10 504 000	10 633 000	10 225 000
Total Equity	2 829 000	2 931 000	2 705 000	2 302 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	8 000	18 000	15 000
Unpaid Taxes	4 098 000	4 022 000	4 170 000	4 200 000
Dividends	0	0	0	0
Other Current Debt	3 142 000	3 538 000	3 736 000	3 705 000
Total Current Debt	7 247 000	7 573 000	7 928 000	7 923 000
Total Equity and Debt	10 076 000	10 504 000	10 633 000	10 225 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,61 %	7,71 %	14,94 %	−11,51 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−0,48 %	0,52 %	0,99 %	−1,06 %
Current Ratio	1,35	1,33	1,31	1,26
Quick Ratio	1,35	1,33	1,31	1,26
Equity Ratio	0,28	0,28	0,25	0,23
Gross Profit Margin	100 %	100 %	100 %	100 %