LEDERJAKT AS

1545 HVITSTEN

Finances

Share Ownership

Return on Equity

83,12 %

Current Ratio

1,6

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 678 000	1 283 000	936 000	947 000
Net Income	256 000	83 000	79 000	−49 000
Total Assets	790 000	591 000	448 000	284 000
Total Equity	308 000	252 000	170 000	91 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 678 000	1 283 000	936 000	947 000
Expenditure	1 340 000	1 176 000	833 000	1 009 000
Operating Profit	338 000	107 000	103 000	−61 000
Financial Income	1 000	0	0	0
Financial Costs	10 000	1 000	1 000	1 000
Financial Balance	−9 000	−1 000	−1 000	−1 000
Earnings Before Tax	328 000	106 000	102 000	−63 000
Tax	72 000	23 000	23 000	−13 000
Net Income	256 000	83 000	79 000	−49 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 000	21 000	40 000	63 000
Total Current Assets	769 000	570 000	408 000	221 000
Total Assets	790 000	591 000	448 000	284 000
Total Retained Equity	208 000	152 000	70 000	−9 000
Total Equity	308 000	252 000	170 000	91 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	482 000	339 000	279 000	194 000
Total Equity and Debt	790 000	591 000	448 000	284 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 678 000	1 283 000	936 000	947 000
Revenue	1 678 000	1 283 000	936 000	947 000
Cost of Goods Sold	339 000	260 000	182 000	224 000
Salary Costs	877 000	732 000	489 000	594 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 340 000	1 176 000	833 000	1 009 000
Operating Profit	338 000	107 000	103 000	−61 000
Financial Income	1 000	0	0	0
Financial Costs	10 000	1 000	1 000	1 000
Financial Balance	−9 000	−1 000	−1 000	−1 000
Dividends	200 000	0	0	0
Net Income	256 000	83 000	79 000	−49 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	19 000	42 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	21 000	21 000	21 000	21 000
Total Tangible Assets	21 000	21 000	21 000	21 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	21 000	21 000	40 000	63 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	691 000	379 000	281 000	149 000
Total Current Assets	769 000	570 000	408 000	221 000
Total Assets	790 000	591 000	448 000	284 000
Total Equity	308 000	252 000	170 000	91 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	27 000	27 000	59 000	25 000
Unpaid Taxes	61 000	163 000	125 000	79 000
Dividends	200 000	0	0	0
Other Current Debt	118 000	144 000	94 000	89 000
Total Current Debt	482 000	339 000	279 000	194 000
Total Equity and Debt	790 000	591 000	448 000	284 000

Financial indicators	2022	2021	2020	2019
Return on Equity	83,12 %	32,94 %	46,47 %	−53,85 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	20,14 %	8,34 %	11 %	−6,44 %
Current Ratio	1,6	1,68	1,46	1,14
Quick Ratio	1,6	1,68	1,46	1,14
Equity Ratio	0,39	0,43	0,38	0,32
Gross Profit Margin	79,8 %	79,73 %	80,56 %	76,35 %