LAURASIA AS

0158 OSLO

Finances

Share Ownership

Return on Equity

73,84 %

Current Ratio

0,16

Debt-to-Equity Ratio

−1,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	−4 000	156 000	201 000	331 000
Net Income	−3 388 000	−1 752 000	−260 000	−131 000
Total Assets	1 919 000	2 753 000	1 915 000	2 340 000
Total Equity	−4 588 000	−1 200 000	−140 000	−95 000

Income (NOK)	2022	2021	2020	2019
Revenue	−4 000	156 000	201 000	331 000
Expenditure	3 318 000	2 070 000	493 000	617 000
Operating Profit	−3 322 000	−1 914 000	−293 000	−285 000
Financial Income	0	1 000	0	0
Financial Costs	66 000	34 000	27 000	37 000
Financial Balance	−66 000	−33 000	−27 000	−37 000
Earnings Before Tax	−3 388 000	−1 947 000	−320 000	−322 000
Tax	0	−195 000	−60 000	−190 000
Net Income	−3 388 000	−1 752 000	−260 000	−131 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 622 000	1 456 000	1 410 000	1 236 000
Total Current Assets	296 000	1 297 000	505 000	1 104 000
Total Assets	1 919 000	2 753 000	1 915 000	2 340 000
Total Retained Equity	−4 710 000	−1 321 000	−262 000	−216 000
Total Equity	−4 588 000	−1 200 000	−140 000	−95 000
Total Long-Term Debt	4 622 000	1 945 000	1 350 000	1 611 000
Total Current Debt	1 885 000	2 008 000	705 000	823 000
Total Equity and Debt	1 919 000	2 753 000	1 915 000	2 340 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	−4 000	156 000	201 000	331 000
Revenue	−4 000	156 000	201 000	331 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 000	57 000	85 000	169 000
Depreciation	208 000	158 000	137 000	135 000
Impairment	0	0	0	0
Expenditure	3 318 000	2 070 000	493 000	617 000
Operating Profit	−3 322 000	−1 914 000	−293 000	−285 000
Financial Income	0	1 000	0	0
Financial Costs	66 000	34 000	27 000	37 000
Financial Balance	−66 000	−33 000	−27 000	−37 000
Dividends	0	0	0	0
Net Income	−3 388 000	−1 752 000	−260 000	−131 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 310 000	1 415 000	1 354 000	1 208 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	312 000	41 000	57 000	27 000
Total Tangible Assets	1 622 000	1 456 000	1 410 000	1 236 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 622 000	1 456 000	1 410 000	1 236 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	215 000	39 000	62 000	185 000
Total Current Assets	296 000	1 297 000	505 000	1 104 000
Total Assets	1 919 000	2 753 000	1 915 000	2 340 000
Total Equity	−4 588 000	−1 200 000	−140 000	−95 000
Short-Term Group Debt	1 079 000	1 085 000	547 000	0
Total Long-Term Debt	4 622 000	1 945 000	1 350 000	1 611 000
Creditors	286 000	451 000	35 000	281 000
Unpaid Taxes	0	14 000	0	2 000
Dividends	0	0	0	0
Other Current Debt	519 000	458 000	123 000	540 000
Total Current Debt	1 885 000	2 008 000	705 000	823 000
Total Equity and Debt	1 919 000	2 753 000	1 915 000	2 340 000

Financial indicators	2022	2021	2020	2019
Return on Equity	73,84 %	146 %	185,71 %	137,89 %
Debt-to-Equity Ratio	−1,01	−1,62	−9,64	−16,96
Operating Profit Margin	83 050 %	−1 226,92 %	−145,77 %	−86,1 %
Current Ratio	0,16	0,65	0,72	1,34
Quick Ratio	0,16	0,65	0,72	1,34
Equity Ratio	−2,39	−0,44	−0,07	−0,04
Gross Profit Margin	100 %	100 %	100 %	100 %