LA MAISON AS

1344 HASLUM

Finances

Share Ownership

Return on Equity

93,48 %

Current Ratio

0,13

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 239 000	2 086 000	0	0
Net Income	−258 000	60 000	0	0
Total Assets	260 000	180 000	0	0
Total Equity	−276 000	−18 000	−78 000	−78 000

Income (NOK)	2022	2021
Revenue	2 239 000	2 086 000
Expenditure	2 569 000	2 011 000
Operating Profit	−330 000	75 000
Financial Income	0	1 000
Financial Costs	1 000	0
Financial Balance	−1 000	1 000
Earnings Before Tax	−331 000	75 000
Tax	−73 000	15 000
Net Income	−258 000	60 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	188 000	145 000	0	0
Total Current Assets	71 000	36 000	0	0
Total Assets	260 000	180 000	0	0
Total Retained Equity	−306 000	−48 000	−108 000	−108 000
Total Equity	−276 000	−18 000	−78 000	−78 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	536 000	198 000	78 000	78 000
Total Equity and Debt	260 000	180 000	0	0

Cash flow (NOK)	2022	2021
Sales Income	2 159 000	1 953 000
Other Income	81 000	132 000
Revenue	2 239 000	2 086 000
Cost of Goods Sold	1 001 000	1 048 000
Salary Costs	1 047 000	424 000
Depreciation	29 000	36 000
Impairment	0	0
Expenditure	2 569 000	2 011 000
Operating Profit	−330 000	75 000
Financial Income	0	1 000
Financial Costs	1 000	0
Financial Balance	−1 000	1 000
Dividends	0	0
Net Income	−258 000	60 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	73 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	116 000	145 000	0	0
Total Tangible Assets	116 000	145 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	188 000	145 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	67 000	141 000	0	0
Total Current Assets	71 000	36 000	0	0
Total Assets	260 000	180 000	0	0
Total Equity	−276 000	−18 000	−78 000	−78 000
Short-Term Group Debt	115 000	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	102 000	−73 000	0	6 000
Unpaid Taxes	154 000	122 000	0	0
Dividends	0	0	0	0
Other Current Debt	165 000	135 000	78 000	72 000
Total Current Debt	536 000	198 000	78 000	78 000
Total Equity and Debt	260 000	180 000	0	0

Financial indicators	2022	2021	2020	2019
Return on Equity	93,48 %	−333,33 %	−0 %	−0 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−14,74 %	3,6 %	-	-
Current Ratio	0,13	0,18	0	0
Quick Ratio	0,13	0,18	0	0
Equity Ratio	−1,06	−0,1	-	-
Gross Profit Margin	55,29 %	49,76 %	-	-