LANDKJENNING AS

5947 FEDJE

Finances

Share Ownership

Return on Equity

−39 %

Current Ratio

453,82

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	38 000	8 000	908 000	200 000
Net Income	−1 943 000	−42 000	550 000	15 000
Total Assets	4 992 000	7 253 000	10 610 000	9 967 000
Total Equity	4 982 000	6 925 000	9 967 000	9 417 000

Income (NOK)	2022	2021	2020	2019
Revenue	38 000	8 000	908 000	200 000
Expenditure	79 000	74 000	384 000	517 000
Operating Profit	−41 000	−66 000	525 000	−317 000
Financial Income	50 000	13 000	182 000	337 000
Financial Costs	1 950 000	1 000	1 000	0
Financial Balance	−1 900 000	12 000	181 000	337 000
Earnings Before Tax	−1 941 000	−54 000	705 000	20 000
Tax	2 000	−12 000	155 000	4 000
Net Income	−1 943 000	−42 000	550 000	15 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	4 992 000	7 253 000	10 610 000	9 967 000
Total Assets	4 992 000	7 253 000	10 610 000	9 967 000
Total Retained Equity	4 482 000	6 425 000	9 467 000	8 917 000
Total Equity	4 982 000	6 925 000	9 967 000	9 417 000
Total Long-Term Debt	0	0	333 000	416 000
Total Current Debt	11 000	328 000	310 000	134 000
Total Equity and Debt	4 992 000	7 253 000	10 610 000	9 967 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	38 000	8 000	8 000	200 000
Other Income	0	0	900 000	0
Revenue	38 000	8 000	908 000	200 000
Cost of Goods Sold	0	0	39 000	87 000
Salary Costs	23 000	0	42 000	2 000
Depreciation	0	0	0	6 000
Impairment	0	0	0	0
Expenditure	79 000	74 000	384 000	517 000
Operating Profit	−41 000	−66 000	525 000	−317 000
Financial Income	50 000	13 000	182 000	337 000
Financial Costs	1 950 000	1 000	1 000	0
Financial Balance	−1 900 000	12 000	181 000	337 000
Dividends	0	0	0	4 000 000
Net Income	−1 943 000	−42 000	550 000	15 000

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	39 000
Total Investments	0	1 950 000	1 950 000	1 950 000
Cash, Bank	4 992 000	5 292 000	8 620 000	6 969 000
Total Current Assets	4 992 000	7 253 000	10 610 000	9 967 000
Total Assets	4 992 000	7 253 000	10 610 000	9 967 000
Total Equity	4 982 000	6 925 000	9 967 000	9 417 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	333 000	416 000
Creditors	2 000	4 000	63 000	6 000
Unpaid Taxes	4 000	0	5 000	11 000
Dividends	0	0	0	4 000 000
Other Current Debt	3 000	3 000	3 000	1 000
Total Current Debt	11 000	328 000	310 000	134 000
Total Equity and Debt	4 992 000	7 253 000	10 610 000	9 967 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−39 %	−0,61 %	5,52 %	0,16 %
Debt-to-Equity Ratio	0	0	0,03	0,04
Operating Profit Margin	−107,89 %	−825 %	57,82 %	−158,5 %
Current Ratio	453,82	22,11	34,23	74,38
Quick Ratio	453,82	22,11	34,23	104,92
Equity Ratio	1	0,95	0,94	0,94
Gross Profit Margin	100 %	100 %	95,7 %	56,5 %