LINDSTRØMGÅRDEN BORETTSLAG

8310 KABELVÅG

Finances

Share Ownership

Return on Equity

7,62 %

Current Ratio

8,33

Debt-to-Equity Ratio

0,56

Key figures (NOK)	2022	2021	2020	2019
Revenue	880 000	880 000	927 000	936 000
Net Income	476 000	401 000	366 000	360 000
Total Assets	9 815 000	9 703 000	9 703 000	9 679 000
Total Equity	6 248 000	5 772 000	5 371 000	5 005 000

Income (NOK)	2022	2021	2020	2019
Revenue	880 000	880 000	927 000	936 000
Expenditure	401 000	462 000	538 000	550 000
Operating Profit	479 000	417 000	389 000	387 000
Financial Income	7 000	1 000	1 000	4 000
Financial Costs	9 000	17 000	24 000	31 000
Financial Balance	−2 000	−16 000	−23 000	−27 000
Earnings Before Tax	476 000	402 000	366 000	360 000
Tax	0	0	0	0
Net Income	476 000	401 000	366 000	360 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 215 000	9 215 000	9 215 000	9 215 000
Total Current Assets	600 000	488 000	488 000	464 000
Total Assets	9 815 000	9 703 000	9 703 000	9 679 000
Total Retained Equity	6 247 000	5 771 000	5 370 000	5 004 000
Total Equity	6 248 000	5 772 000	5 371 000	5 005 000
Total Long-Term Debt	3 495 000	3 868 000	4 235 000	4 594 000
Total Current Debt	72 000	63 000	98 000	80 000
Total Equity and Debt	9 815 000	9 703 000	9 703 000	9 679 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	880 000	880 000	927 000	936 000
Revenue	880 000	880 000	927 000	936 000
Cost of Goods Sold	0	0	0	0
Salary Costs	20 000	35 000	63 000	58 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	401 000	462 000	538 000	550 000
Operating Profit	479 000	417 000	389 000	387 000
Financial Income	7 000	1 000	1 000	4 000
Financial Costs	9 000	17 000	24 000	31 000
Financial Balance	−2 000	−16 000	−23 000	−27 000
Dividends	0	0	0	0
Net Income	476 000	401 000	366 000	360 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 215 000	9 215 000	9 215 000	9 215 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 215 000	9 215 000	9 215 000	9 215 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 215 000	9 215 000	9 215 000	9 215 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	534 000	428 000	414 000	393 000
Total Current Assets	600 000	488 000	488 000	464 000
Total Assets	9 815 000	9 703 000	9 703 000	9 679 000
Total Equity	6 248 000	5 772 000	5 371 000	5 005 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 495 000	3 868 000	4 235 000	4 594 000
Creditors	69 000	63 000	92 000	74 000
Unpaid Taxes	0	0	2 000	2 000
Dividends	0	0	0	0
Other Current Debt	3 000	0	4 000	5 000
Total Current Debt	72 000	63 000	98 000	80 000
Total Equity and Debt	9 815 000	9 703 000	9 703 000	9 679 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,62 %	6,95 %	6,81 %	7,19 %
Debt-to-Equity Ratio	0,56	0,67	0,79	0,92
Operating Profit Margin	54,43 %	47,39 %	41,96 %	41,35 %
Current Ratio	8,33	7,75	4,98	5,8
Quick Ratio	8,33	7,75	4,98	5,8
Equity Ratio	0,64	0,59	0,55	0,52
Gross Profit Margin	100 %	100 %	100 %	100 %