LINDA ELISABETH HANSEN AS

8630 STORFORSHEIA

Finances

Share Ownership

Return on Equity

98,7 %

Current Ratio

1,23

Debt-to-Equity Ratio

0,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 096 000	1 144 000	1 079 000	624 000
Net Income	76 000	−85 000	186 000	−39 000
Total Assets	298 000	280 000	311 000	120 000
Total Equity	77 000	1 000	87 000	−99 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 096 000	1 144 000	1 079 000	624 000
Expenditure	1 014 000	1 213 000	891 000	661 000
Operating Profit	81 000	−70 000	188 000	−38 000
Financial Income	0	0	0	0
Financial Costs	5 000	15 000	2 000	1 000
Financial Balance	−5 000	−15 000	−2 000	−1 000
Earnings Before Tax	76 000	−85 000	186 000	−39 000
Tax	0	0	0	0
Net Income	76 000	−85 000	186 000	−39 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	42 000	1 000	19 000	11 000
Total Current Assets	255 000	279 000	292 000	110 000
Total Assets	298 000	280 000	311 000	120 000
Total Retained Equity	−23 000	−99 000	−13 000	−199 000
Total Equity	77 000	1 000	87 000	−99 000
Total Long-Term Debt	13 000	60 000	0	0
Total Current Debt	208 000	218 000	224 000	220 000
Total Equity and Debt	298 000	280 000	311 000	120 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	518 000	622 000	640 000	318 000
Other Income	578 000	521 000	439 000	306 000
Revenue	1 096 000	1 144 000	1 079 000	624 000
Cost of Goods Sold	424 000	538 000	372 000	279 000
Salary Costs	165 000	221 000	236 000	158 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 014 000	1 213 000	891 000	661 000
Operating Profit	81 000	−70 000	188 000	−38 000
Financial Income	0	0	0	0
Financial Costs	5 000	15 000	2 000	1 000
Financial Balance	−5 000	−15 000	−2 000	−1 000
Dividends	0	0	0	0
Net Income	76 000	−85 000	186 000	−39 000

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	42 000	0	0	0
Total Tangible Assets	42 000	0	0	0
Total Fiancial Fixed Assets	0	1 000	19 000	11 000
Total Fixed Assets	42 000	1 000	19 000	11 000
Stock	80 000	122 000	69 000	57 000
Total Investments	0	0	0	0
Cash, Bank	149 000	128 000	167 000	44 000
Total Current Assets	255 000	279 000	292 000	110 000
Total Assets	298 000	280 000	311 000	120 000
Total Equity	77 000	1 000	87 000	−99 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 000	60 000	0	0
Creditors	0	0	12 000	27 000
Unpaid Taxes	24 000	34 000	36 000	20 000
Dividends	0	0	0	0
Other Current Debt	184 000	184 000	177 000	172 000
Total Current Debt	208 000	218 000	224 000	220 000
Total Equity and Debt	298 000	280 000	311 000	120 000

Financial indicators	2022	2021	2020	2019
Return on Equity	98,7 %	−8 500 %	213,79 %	39,39 %
Debt-to-Equity Ratio	0,17	60	0	−0
Operating Profit Margin	7,39 %	−6,12 %	17,42 %	−6,09 %
Current Ratio	1,23	1,28	1,3	0,5
Quick Ratio	1,99	2,91	1,88	0,67
Equity Ratio	0,26	0	0,28	−0,83
Gross Profit Margin	61,31 %	52,97 %	65,52 %	55,29 %