VIDAR LAUNY

1390 VOLLEN

Finances

Share Ownership

Return on Equity

651,16 %

Current Ratio

2,34

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 978 000	1 694 000	1 319 000	1 302 000
Net Income	1 400 000	1 104 000	751 000	406 000
Total Assets	375 000	694 000	678 000	777 000
Total Equity	215 000	623 000	552 000	468 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 978 000	1 694 000	1 319 000	1 302 000
Expenditure	578 000	589 000	553 000	892 000
Operating Profit	1 400 000	1 104 000	766 000	409 000
Financial Income	0	0	0	0
Financial Costs	0	0	15 000	4 000
Financial Balance	0	0	−15 000	−4 000
Earnings Before Tax	1 400 000	1 104 000	751 000	406 000
Tax	0	0	0	0
Net Income	1 400 000	1 104 000	751 000	406 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 000	110 000	242 000	374 000
Total Current Assets	374 000	584 000	436 000	403 000
Total Assets	375 000	694 000	678 000	777 000
Total Retained Equity	215 000	623 000	552 000	468 000
Total Equity	215 000	623 000	552 000	468 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	160 000	72 000	127 000	309 000
Total Equity and Debt	375 000	694 000	678 000	777 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 978 000	1 694 000	1 319 000	1 302 000
Other Income	0	0	0	0
Revenue	1 978 000	1 694 000	1 319 000	1 302 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	38 000	50 000	122 000
Depreciation	109 000	132 000	132 000	132 000
Impairment	0	0	0	0
Expenditure	578 000	589 000	553 000	892 000
Operating Profit	1 400 000	1 104 000	766 000	409 000
Financial Income	0	0	0	0
Financial Costs	0	0	15 000	4 000
Financial Balance	0	0	−15 000	−4 000
Dividends	0	0	0	0
Net Income	1 400 000	1 104 000	751 000	406 000

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	1 000	110 000	242 000	374 000
Total Tangible Assets	1 000	110 000	242 000	374 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 000	110 000	242 000	374 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	83 000	516 000	297 000	21 000
Total Current Assets	374 000	584 000	436 000	403 000
Total Assets	375 000	694 000	678 000	777 000
Total Equity	215 000	623 000	552 000	468 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	13 000	37 000	140 000
Unpaid Taxes	140 000	46 000	76 000	100 000
Dividends	0	0	0	0
Other Current Debt	13 000	13 000	14 000	42 000
Total Current Debt	160 000	72 000	127 000	309 000
Total Equity and Debt	375 000	694 000	678 000	777 000

Financial indicators	2022	2021	2020	2019
Return on Equity	651,16 %	177,21 %	136,05 %	86,75 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	70,78 %	65,17 %	58,07 %	31,41 %
Current Ratio	2,34	8,11	3,43	1,3
Quick Ratio	2,34	8,11	3,43	1,3
Equity Ratio	0,57	0,9	0,81	0,6
Gross Profit Margin	100 %	100 %	100 %	100 %