LÆRERBYGGET AS

2414 ELVERUM

Finances

Share Ownership

Return on Equity

3,32 %

Current Ratio

10,45

Debt-to-Equity Ratio

2,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 477 000	2 279 000	2 258 000	2 313 000
Net Income	163 000	439 000	545 000	145 000
Total Assets	15 325 000	15 548 000	15 512 000	15 339 000
Total Equity	4 916 000	4 752 000	4 313 000	3 768 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 477 000	2 279 000	2 258 000	2 313 000
Expenditure	1 971 000	1 640 000	1 471 000	1 837 000
Operating Profit	506 000	638 000	788 000	476 000
Financial Income	20 000	3 000	9 000	18 000
Financial Costs	363 000	203 000	251 000	349 000
Financial Balance	−343 000	−200 000	−242 000	−331 000
Earnings Before Tax	163 000	439 000	545 000	145 000
Tax	0	0	0	0
Net Income	163 000	439 000	545 000	145 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 235 000	13 244 000	13 254 000	13 228 000
Total Current Assets	2 090 000	2 303 000	2 259 000	2 111 000
Total Assets	15 325 000	15 548 000	15 512 000	15 339 000
Total Retained Equity	4 816 000	4 652 000	4 213 000	3 668 000
Total Equity	4 916 000	4 752 000	4 313 000	3 768 000
Total Long-Term Debt	10 209 000	10 588 000	11 020 000	11 428 000
Total Current Debt	200 000	208 000	179 000	142 000
Total Equity and Debt	15 325 000	15 548 000	15 512 000	15 339 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 477 000	2 279 000	2 258 000	2 313 000
Revenue	2 477 000	2 279 000	2 258 000	2 313 000
Cost of Goods Sold	0	0	0	0
Salary Costs	257 000	305 000	248 000	0
Depreciation	9 000	9 000	2 000	0
Impairment	0	0	0	0
Expenditure	1 971 000	1 640 000	1 471 000	1 837 000
Operating Profit	506 000	638 000	788 000	476 000
Financial Income	20 000	3 000	9 000	18 000
Financial Costs	363 000	203 000	251 000	349 000
Financial Balance	−343 000	−200 000	−242 000	−331 000
Dividends	0	0	0	0
Net Income	163 000	439 000	545 000	145 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 943 000	10 943 000	10 943 000	13 228 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 276 000	2 286 000	2 295 000	0
Total Tangible Assets	13 219 000	13 228 000	13 238 000	13 228 000
Total Fiancial Fixed Assets	16 000	16 000	16 000	0
Total Fixed Assets	13 235 000	13 244 000	13 254 000	13 228 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 989 000	2 127 000	2 196 000	2 019 000
Total Current Assets	2 090 000	2 303 000	2 259 000	2 111 000
Total Assets	15 325 000	15 548 000	15 512 000	15 339 000
Total Equity	4 916 000	4 752 000	4 313 000	3 768 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 209 000	10 588 000	11 020 000	11 428 000
Creditors	4 000	26 000	9 000	0
Unpaid Taxes	0	1 000	0	0
Dividends	0	0	0	0
Other Current Debt	126 000	126 000	117 000	142 000
Total Current Debt	200 000	208 000	179 000	142 000
Total Equity and Debt	15 325 000	15 548 000	15 512 000	15 339 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,32 %	9,24 %	12,64 %	3,85 %
Debt-to-Equity Ratio	2,08	2,23	2,56	3,03
Operating Profit Margin	20,43 %	27,99 %	34,9 %	20,58 %
Current Ratio	10,45	11,07	12,62	14,87
Quick Ratio	10,45	11,07	12,62	14,87
Equity Ratio	0,32	0,31	0,28	0,25
Gross Profit Margin	100 %	100 %	100 %	100 %