LEON MUR OG PUSS AS

1407 VINTERBRO

Finances

Share Ownership

Return on Equity

516,67 %

Current Ratio

0,93

Debt-to-Equity Ratio

0,27

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 534 000	2 687 000	2 474 000	2 956 000
Net Income	155 000	138 000	224 000	130 000
Total Assets	1 487 000	1 395 000	2 221 000	2 133 000
Total Equity	30 000	348 000	760 000	1 536 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 534 000	2 687 000	2 474 000	2 956 000
Expenditure	2 324 000	2 507 000	2 185 000	2 785 000
Operating Profit	211 000	180 000	288 000	170 000
Financial Income	0	0	0	1 000
Financial Costs	11 000	3 000	2 000	3 000
Financial Balance	−11 000	−3 000	−2 000	−2 000
Earnings Before Tax	200 000	177 000	287 000	168 000
Tax	45 000	39 000	63 000	39 000
Net Income	155 000	138 000	224 000	130 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	135 000	147 000	187 000	148 000
Total Current Assets	1 352 000	1 248 000	2 034 000	1 985 000
Total Assets	1 487 000	1 395 000	2 221 000	2 133 000
Total Retained Equity	0	318 000	730 000	1 506 000
Total Equity	30 000	348 000	760 000	1 536 000
Total Long-Term Debt	8 000	12 000	15 000	47 000
Total Current Debt	1 449 000	1 035 000	1 446 000	550 000
Total Equity and Debt	1 487 000	1 395 000	2 221 000	2 133 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 534 000	2 687 000	2 474 000	2 956 000
Other Income	0	0	0	0
Revenue	2 534 000	2 687 000	2 474 000	2 956 000
Cost of Goods Sold	181 000	87 000	107 000	378 000
Salary Costs	1 784 000	2 073 000	1 793 000	2 172 000
Depreciation	40 000	40 000	39 000	24 000
Impairment	0	0	0	0
Expenditure	2 324 000	2 507 000	2 185 000	2 785 000
Operating Profit	211 000	180 000	288 000	170 000
Financial Income	0	0	0	1 000
Financial Costs	11 000	3 000	2 000	3 000
Financial Balance	−11 000	−3 000	−2 000	−2 000
Dividends	473 000	550 000	1 000 000	0
Net Income	155 000	138 000	224 000	130 000

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	28 000	0	0	0
Fixtures	107 000	147 000	187 000	148 000
Total Tangible Assets	135 000	147 000	187 000	148 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	135 000	147 000	187 000	148 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 353 000	1 121 000	1 837 000	1 285 000
Total Current Assets	1 352 000	1 248 000	2 034 000	1 985 000
Total Assets	1 487 000	1 395 000	2 221 000	2 133 000
Total Equity	30 000	348 000	760 000	1 536 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 000	12 000	15 000	47 000
Creditors	27 000	15 000	18 000	1 000
Unpaid Taxes	196 000	259 000	216 000	341 000
Dividends	473 000	550 000	1 000 000	0
Other Current Debt	704 000	172 000	149 000	170 000
Total Current Debt	1 449 000	1 035 000	1 446 000	550 000
Total Equity and Debt	1 487 000	1 395 000	2 221 000	2 133 000

Financial indicators	2022	2021	2020	2019
Return on Equity	516,67 %	39,66 %	29,47 %	8,46 %
Debt-to-Equity Ratio	0,27	0,03	0,02	0,03
Operating Profit Margin	8,33 %	6,7 %	11,64 %	5,75 %
Current Ratio	0,93	1,21	1,41	3,61
Quick Ratio	0,93	1,21	1,41	3,61
Equity Ratio	0,02	0,25	0,34	0,72
Gross Profit Margin	92,86 %	96,76 %	95,68 %	87,21 %