KARI BACH LANDRO AS

5183 OLSVIK

Finances

Share Ownership

Return on Equity

652,3 %

Current Ratio

1,04

Debt-to-Equity Ratio

2,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 687 000	3 669 000	3 228 000	2 536 000
Net Income	1 135 000	1 264 000	986 000	395 000
Total Assets	2 239 000	2 466 000	2 068 000	1 380 000
Total Equity	174 000	181 000	191 000	131 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 687 000	3 669 000	3 228 000	2 536 000
Expenditure	2 224 000	2 045 000	1 958 000	2 017 000
Operating Profit	1 463 000	1 623 000	1 271 000	519 000
Financial Income	0	0	0	0
Financial Costs	8 000	3 000	8 000	11 000
Financial Balance	−8 000	−3 000	−8 000	−11 000
Earnings Before Tax	1 455 000	1 620 000	1 263 000	508 000
Tax	320 000	356 000	277 000	113 000
Net Income	1 135 000	1 264 000	986 000	395 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	505 000	581 000	683 000	560 000
Total Current Assets	1 734 000	1 884 000	1 385 000	820 000
Total Assets	2 239 000	2 466 000	2 068 000	1 380 000
Total Retained Equity	74 000	81 000	91 000	31 000
Total Equity	174 000	181 000	191 000	131 000
Total Long-Term Debt	392 000	442 000	506 000	556 000
Total Current Debt	1 672 000	1 842 000	1 371 000	693 000
Total Equity and Debt	2 239 000	2 466 000	2 068 000	1 380 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 687 000	3 669 000	3 145 000	2 536 000
Other Income	0	0	84 000	0
Revenue	3 687 000	3 669 000	3 228 000	2 536 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 524 000	1 419 000	1 332 000	1 319 000
Depreciation	98 000	119 000	125 000	153 000
Impairment	0	0	0	0
Expenditure	2 224 000	2 045 000	1 958 000	2 017 000
Operating Profit	1 463 000	1 623 000	1 271 000	519 000
Financial Income	0	0	0	0
Financial Costs	8 000	3 000	8 000	11 000
Financial Balance	−8 000	−3 000	−8 000	−11 000
Dividends	0	0	0	0
Net Income	1 135 000	1 264 000	986 000	395 000

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	386 000	462 000	564 000	560 000
Total Tangible Assets	386 000	462 000	564 000	560 000
Total Fiancial Fixed Assets	119 000	119 000	119 000	0
Total Fixed Assets	505 000	581 000	683 000	560 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	709 000	819 000	596 000	197 000
Total Current Assets	1 734 000	1 884 000	1 385 000	820 000
Total Assets	2 239 000	2 466 000	2 068 000	1 380 000
Total Equity	174 000	181 000	191 000	131 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	392 000	442 000	506 000	556 000
Creditors	0	1 000	0	1 000
Unpaid Taxes	98 000	103 000	86 000	83 000
Dividends	0	0	0	0
Other Current Debt	1 575 000	1 738 000	1 285 000	609 000
Total Current Debt	1 672 000	1 842 000	1 371 000	693 000
Total Equity and Debt	2 239 000	2 466 000	2 068 000	1 380 000

Financial indicators	2022	2021	2020	2019
Return on Equity	652,3 %	698,34 %	516,23 %	301,53 %
Debt-to-Equity Ratio	2,25	2,44	2,65	4,24
Operating Profit Margin	39,68 %	44,24 %	39,37 %	20,47 %
Current Ratio	1,04	1,02	1,01	1,18
Quick Ratio	1,04	1,02	1,01	1,18
Equity Ratio	0,08	0,07	0,09	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %