HEIDI W LUDVIGSEN

4026 STAVANGER

Finances

Share Ownership

Return on Equity

61,11 %

Current Ratio

9,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	410 000	381 000	424 000	766 000
Net Income	286 000	246 000	228 000	579 000
Total Assets	526 000	448 000	555 000	749 000
Total Equity	468 000	399 000	487 000	680 000

Income (NOK)	2022	2021	2020	2019
Revenue	410 000	381 000	424 000	766 000
Expenditure	123 000	135 000	196 000	187 000
Operating Profit	286 000	246 000	228 000	579 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Earnings Before Tax	286 000	246 000	228 000	579 000
Tax	0	0	0	0
Net Income	286 000	246 000	228 000	579 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	526 000	448 000	555 000	749 000
Total Assets	526 000	448 000	555 000	749 000
Total Retained Equity	468 000	399 000	487 000	680 000
Total Equity	468 000	399 000	487 000	680 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	58 000	48 000	67 000	69 000
Total Equity and Debt	526 000	448 000	555 000	749 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	410 000	381 000	424 000	766 000
Other Income	0	0	0	0
Revenue	410 000	381 000	424 000	766 000
Cost of Goods Sold	2 000	8 000	7 000	0
Salary Costs	1 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	123 000	135 000	196 000	187 000
Operating Profit	286 000	246 000	228 000	579 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Dividends	0	0	0	0
Net Income	286 000	246 000	228 000	579 000

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	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	355 000	71 000	18 000	48 000
Total Current Assets	526 000	448 000	555 000	749 000
Total Assets	526 000	448 000	555 000	749 000
Total Equity	468 000	399 000	487 000	680 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	23 000	38 000	28 000	9 000
Unpaid Taxes	35 000	10 000	39 000	59 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	58 000	48 000	67 000	69 000
Total Equity and Debt	526 000	448 000	555 000	749 000

Financial indicators	2022	2021	2020	2019
Return on Equity	61,11 %	61,65 %	46,82 %	85,15 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	69,76 %	64,57 %	53,77 %	75,59 %
Current Ratio	9,07	9,33	8,28	10,86
Quick Ratio	9,07	9,33	8,28	10,86
Equity Ratio	0,89	0,89	0,88	0,91
Gross Profit Margin	99,51 %	97,9 %	98,35 %	100 %