LANDSBYLAUGET SA

2870 DOKKA

Finances

Return on Equity

33,43 %

Current Ratio

3,41

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 015 000	708 000	541 000	678 000
Net Income	116 000	13 000	63 000	27 000
Total Assets	469 000	352 000	322 000	266 000
Total Equity	347 000	231 000	217 000	155 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 015 000	708 000	541 000	678 000
Expenditure	899 000	694 000	479 000	651 000
Operating Profit	116 000	13 000	62 000	26 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	116 000	13 000	63 000	27 000
Tax	0	0	0	0
Net Income	116 000	13 000	63 000	27 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	49 000	51 000	53 000	55 000
Total Current Assets	420 000	301 000	269 000	211 000
Total Assets	469 000	352 000	322 000	266 000
Total Retained Equity	309 000	193 000	179 000	117 000
Total Equity	347 000	231 000	217 000	155 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	123 000	121 000	105 000	111 000
Total Equity and Debt	469 000	352 000	322 000	266 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	608 000	598 000	471 000	677 000
Other Income	407 000	110 000	70 000	0
Revenue	1 015 000	708 000	541 000	678 000
Cost of Goods Sold	90 000	63 000	69 000	169 000
Salary Costs	364 000	329 000	253 000	301 000
Depreciation	2 000	2 000	2 000	2 000
Impairment	0	0	0	0
Expenditure	899 000	694 000	479 000	651 000
Operating Profit	116 000	13 000	62 000	26 000
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	116 000	13 000	63 000	27 000

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	37 000	39 000	41 000	0
Fixtures	0	0	0	43 000
Total Tangible Assets	37 000	39 000	41 000	43 000
Total Fiancial Fixed Assets	12 000	12 000	12 000	12 000
Total Fixed Assets	49 000	51 000	53 000	55 000
Stock	26 000	35 000	16 000	14 000
Total Investments	0	0	0	0
Cash, Bank	343 000	161 000	247 000	196 000
Total Current Assets	420 000	301 000	269 000	211 000
Total Assets	469 000	352 000	322 000	266 000
Total Equity	347 000	231 000	217 000	155 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	20 000	15 000	22 000	4 000
Unpaid Taxes	69 000	70 000	58 000	72 000
Dividends	0	0	0	0
Other Current Debt	34 000	36 000	24 000	35 000
Total Current Debt	123 000	121 000	105 000	111 000
Total Equity and Debt	469 000	352 000	322 000	266 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,43 %	5,63 %	29,03 %	17,42 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,43 %	1,84 %	11,46 %	3,83 %
Current Ratio	3,41	2,49	2,56	1,9
Quick Ratio	4,33	3,5	3,02	2,18
Equity Ratio	0,74	0,66	0,67	0,58
Gross Profit Margin	91,13 %	91,1 %	87,25 %	75,07 %