LAUEN CONSULTING AS

5259 HJELLESTAD

Finances

Return on Equity

−14,28 %

Current Ratio

256,71

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−277 000	341 000	199 000	353 000
Total Assets	1 947 000	2 221 000	2 130 000	1 932 000
Total Equity	1 940 000	2 219 000	2 128 000	1 929 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	29 000	32 000	41 000	27 000
Operating Profit	−29 000	−32 000	−41 000	−27 000
Financial Income	38 000	1 041 000	569 000	490 000
Financial Costs	285 000	668 000	329 000	110 000
Financial Balance	−247 000	373 000	240 000	380 000
Earnings Before Tax	−277 000	341 000	199 000	353 000
Tax	0	0	0	0
Net Income	−277 000	341 000	199 000	353 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	150 000	150 000	150 000	150 000
Total Current Assets	1 797 000	2 071 000	1 980 000	1 782 000
Total Assets	1 947 000	2 221 000	2 130 000	1 932 000
Total Retained Equity	1 840 000	2 119 000	2 028 000	1 829 000
Total Equity	1 940 000	2 219 000	2 128 000	1 929 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	7 000	3 000	3 000	3 000
Total Equity and Debt	1 947 000	2 221 000	2 130 000	1 932 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	29 000	32 000	41 000	27 000
Operating Profit	−29 000	−32 000	−41 000	−27 000
Financial Income	38 000	1 041 000	569 000	490 000
Financial Costs	285 000	668 000	329 000	110 000
Financial Balance	−247 000	373 000	240 000	380 000
Dividends	2 000	250 000	1 000	1 000
Net Income	−277 000	341 000	199 000	353 000

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	150 000	150 000	150 000	150 000
Total Fixed Assets	150 000	150 000	150 000	150 000
Stock	0	0	0	0
Total Investments	1 770 000	1 945 000	1 972 000	1 721 000
Cash, Bank	27 000	−14 000	5 000	62 000
Total Current Assets	1 797 000	2 071 000	1 980 000	1 782 000
Total Assets	1 947 000	2 221 000	2 130 000	1 932 000
Total Equity	1 940 000	2 219 000	2 128 000	1 929 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	3 000	2 000	0
Unpaid Taxes	0	0	0	0
Dividends	2 000	250 000	1 000	1 000
Other Current Debt	2 000	0	0	2 000
Total Current Debt	7 000	3 000	3 000	3 000
Total Equity and Debt	1 947 000	2 221 000	2 130 000	1 932 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−14,28 %	15,37 %	9,35 %	18,3 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	256,71	690,33	660	594
Quick Ratio	256,71	690,33	660	594
Equity Ratio	1	1	1	1
Gross Profit Margin	-	-	-	-