LAUVÅSEN B11 AS

4612 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

612,65 %

Current Ratio

1,16

Debt-to-Equity Ratio

0,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	64 702 000	20 162 000	0	1 853 000
Net Income	8 957 000	2 011 000	−17 000	1 394 000
Total Assets	12 118 000	43 938 000	20 390 000	1 889 000
Total Equity	1 462 000	305 000	243 000	260 000

Income (NOK)	2022	2021	2020	2019
Revenue	64 702 000	20 162 000	0	1 853 000
Expenditure	53 291 000	17 573 000	27 000	58 000
Operating Profit	11 410 000	2 590 000	−27 000	1 796 000
Financial Income	76 000	0	5 000	23 000
Financial Costs	2 000	11 000	0	31 000
Financial Balance	74 000	−11 000	5 000	−8 000
Earnings Before Tax	11 484 000	2 579 000	−22 000	1 788 000
Tax	2 526 000	567 000	−5 000	393 000
Net Income	8 957 000	2 011 000	−17 000	1 394 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	12 118 000	43 938 000	20 390 000	1 889 000
Total Assets	12 118 000	43 938 000	20 390 000	1 889 000
Total Retained Equity	1 362 000	205 000	143 000	160 000
Total Equity	1 462 000	305 000	243 000	260 000
Total Long-Term Debt	167 000	13 270 000	17 381 000	326 000
Total Current Debt	10 489 000	30 363 000	2 765 000	1 303 000
Total Equity and Debt	12 118 000	43 938 000	20 390 000	1 889 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	64 702 000	20 162 000	0	0
Other Income	0	0	0	1 853 000
Revenue	64 702 000	20 162 000	0	1 853 000
Cost of Goods Sold	53 072 000	17 378 000	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	53 291 000	17 573 000	27 000	58 000
Operating Profit	11 410 000	2 590 000	−27 000	1 796 000
Financial Income	76 000	0	5 000	23 000
Financial Costs	2 000	11 000	0	31 000
Financial Balance	74 000	−11 000	5 000	−8 000
Dividends	0	0	0	0
Net Income	8 957 000	2 011 000	−17 000	1 394 000

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	8 898 000	43 938 000	20 362 000	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	12 118 000	43 938 000	20 390 000	1 889 000
Total Assets	12 118 000	43 938 000	20 390 000	1 889 000
Total Equity	1 462 000	305 000	243 000	260 000
Short-Term Group Debt	10 000 000	24 294 000	446 000	1 300 000
Total Long-Term Debt	167 000	13 270 000	17 381 000	326 000
Creditors	121 000	5 982 000	2 241 000	3 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	17 000	18 000	0
Total Current Debt	10 489 000	30 363 000	2 765 000	1 303 000
Total Equity and Debt	12 118 000	43 938 000	20 390 000	1 889 000

Financial indicators	2022	2021	2020	2019
Return on Equity	612,65 %	659,34 %	−7 %	536,15 %
Debt-to-Equity Ratio	0,11	43,51	71,53	1,25
Operating Profit Margin	17,63 %	12,85 %	-	96,92 %
Current Ratio	1,16	1,45	7,37	1,45
Quick Ratio	7,62	−3,24	−1,16	1,45
Equity Ratio	0,12	0,01	0,01	0,14
Gross Profit Margin	17,97 %	13,81 %	-	100 %