LJAN DATA AS

1177 OSLO

Finances

Share Ownership

Return on Equity

50,88 %

Current Ratio

7,08

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	340 000	195 000	80 000	0
Net Income	232 000	74 000	20 000	−61 000
Total Assets	531 000	245 000	158 000	132 000
Total Equity	456 000	224 000	150 000	130 000

Income (NOK)	2022	2021	2020	2019
Revenue	340 000	195 000	80 000	0
Expenditure	104 000	121 000	60 000	60 000
Operating Profit	236 000	74 000	20 000	−61 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	236 000	74 000	20 000	−61 000
Tax	4 000	0	0	0
Net Income	232 000	74 000	20 000	−61 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	531 000	245 000	158 000	132 000
Total Assets	531 000	245 000	158 000	132 000
Total Retained Equity	356 000	124 000	50 000	30 000
Total Equity	456 000	224 000	150 000	130 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	75 000	20 000	9 000	3 000
Total Equity and Debt	531 000	245 000	158 000	132 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	340 000	195 000	80 000	0
Other Income	0	0	0	0
Revenue	340 000	195 000	80 000	0
Cost of Goods Sold	0	0	15 000	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	104 000	121 000	60 000	60 000
Operating Profit	236 000	74 000	20 000	−61 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	232 000	74 000	20 000	−61 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	391 000	45 000	68 000	77 000
Total Current Assets	531 000	245 000	158 000	132 000
Total Assets	531 000	245 000	158 000	132 000
Total Equity	456 000	224 000	150 000	130 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	71 000	20 000	9 000	3 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	75 000	20 000	9 000	3 000
Total Equity and Debt	531 000	245 000	158 000	132 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50,88 %	33,04 %	13,33 %	−46,92 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	69,41 %	37,95 %	25 %	-
Current Ratio	7,08	12,25	17,56	44
Quick Ratio	7,08	12,25	17,56	44
Equity Ratio	0,86	0,91	0,95	0,98
Gross Profit Margin	100 %	100 %	81,25 %	-