LAXBAR AS

1528 MOSS

Finances

Share Ownership

Return on Equity

−1,24 %

Current Ratio

N/A

Debt-to-Equity Ratio

−1,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	27 000
Net Income	20 000	−640 000	−8 196 000	−101 000
Total Assets	663 000	262 000	977 000	9 108 000
Total Equity	−1 617 000	−1 638 000	−997 000	−142 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	27 000
Expenditure	−48 000	644 000	8 192 000	128 000
Operating Profit	48 000	−644 000	−8 192 000	−101 000
Financial Income	0	4 000	17 000	0
Financial Costs	27 000	0	20 000	0
Financial Balance	−27 000	4 000	−3 000	0
Earnings Before Tax	20 000	−640 000	−8 196 000	−101 000
Tax	0	0	0	0
Net Income	20 000	−640 000	−8 196 000	−101 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	610 000	195 000	945 000	9 091 000
Total Current Assets	53 000	67 000	32 000	17 000
Total Assets	663 000	262 000	977 000	9 108 000
Total Retained Equity	−9 157 000	−9 178 000	−8 537 000	−342 000
Total Equity	−1 617 000	−1 638 000	−997 000	−142 000
Total Long-Term Debt	2 280 000	1 900 000	1 950 000	9 225 000
Total Current Debt	0	0	24 000	25 000
Total Equity and Debt	663 000	262 000	977 000	9 108 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	27 000
Other Income	0	0	0	0
Revenue	0	0	0	27 000
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	−48 000	644 000	8 192 000	128 000
Operating Profit	48 000	−644 000	−8 192 000	−101 000
Financial Income	0	4 000	17 000	0
Financial Costs	27 000	0	20 000	0
Financial Balance	−27 000	4 000	−3 000	0
Dividends	0	0	0	0
Net Income	20 000	−640 000	−8 196 000	−101 000

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	610 000	195 000	945 000	9 091 000
Total Fixed Assets	610 000	195 000	945 000	9 091 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	53 000	67 000	31 000	11 000
Total Current Assets	53 000	67 000	32 000	17 000
Total Assets	663 000	262 000	977 000	9 108 000
Total Equity	−1 617 000	−1 638 000	−997 000	−142 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 280 000	1 900 000	1 950 000	9 225 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	24 000	24 000
Total Current Debt	0	0	24 000	25 000
Total Equity and Debt	663 000	262 000	977 000	9 108 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,24 %	39,07 %	822,07 %	71,13 %
Debt-to-Equity Ratio	−1,41	−1,16	−1,96	−64,96
Operating Profit Margin	-	-	-	−374,07 %
Current Ratio	-	-	1,33	0,68
Quick Ratio	-	-	1,33	0,68
Equity Ratio	−2,44	−6,25	−1,02	−0,02
Gross Profit Margin	-	-	-	100 %