LÁIGOVIESUT AS

9730 KARASJOK

Finances

Share Ownership

Return on Equity

6,39 %

Current Ratio

0,94

Debt-to-Equity Ratio

1,9

Key figures (NOK)	2022	2021	2020	2019
Revenue	985 000	910 000	966 000	1 150 000
Net Income	119 000	107 000	52 000	139 000
Total Assets	5 809 000	5 570 000	5 439 000	5 641 000
Total Equity	1 863 000	1 744 000	1 637 000	1 586 000

Income (NOK)	2022	2021	2020	2019
Revenue	985 000	910 000	966 000	1 150 000
Expenditure	649 000	584 000	711 000	764 000
Operating Profit	336 000	327 000	255 000	386 000
Financial Income	0	0	0	0
Financial Costs	183 000	165 000	189 000	208 000
Financial Balance	−183 000	−165 000	−189 000	−208 000
Earnings Before Tax	152 000	162 000	66 000	178 000
Tax	34 000	55 000	15 000	39 000
Net Income	119 000	107 000	52 000	139 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 432 000	5 235 000	5 273 000	5 333 000
Total Current Assets	377 000	335 000	166 000	308 000
Total Assets	5 809 000	5 570 000	5 439 000	5 641 000
Total Retained Equity	1 063 000	944 000	837 000	786 000
Total Equity	1 863 000	1 744 000	1 637 000	1 586 000
Total Long-Term Debt	3 546 000	3 518 000	3 627 000	3 847 000
Total Current Debt	400 000	307 000	174 000	208 000
Total Equity and Debt	5 809 000	5 570 000	5 439 000	5 641 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	33 000	6 000
Other Income	985 000	910 000	932 000	1 145 000
Revenue	985 000	910 000	966 000	1 150 000
Cost of Goods Sold	0	0	0	0
Salary Costs	162 000	151 000	275 000	304 000
Depreciation	175 000	199 000	196 000	179 000
Impairment	0	0	0	0
Expenditure	649 000	584 000	711 000	764 000
Operating Profit	336 000	327 000	255 000	386 000
Financial Income	0	0	0	0
Financial Costs	183 000	165 000	189 000	208 000
Financial Balance	−183 000	−165 000	−189 000	−208 000
Dividends	0	0	0	0
Net Income	119 000	107 000	52 000	139 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 242 000	5 235 000	5 273 000	5 333 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	40 000	0	0	0
Total Tangible Assets	5 282 000	5 235 000	5 273 000	5 333 000
Total Fiancial Fixed Assets	150 000	0	0	0
Total Fixed Assets	5 432 000	5 235 000	5 273 000	5 333 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	261 000	235 000	150 000	31 000
Total Current Assets	377 000	335 000	166 000	308 000
Total Assets	5 809 000	5 570 000	5 439 000	5 641 000
Total Equity	1 863 000	1 744 000	1 637 000	1 586 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 546 000	3 518 000	3 627 000	3 847 000
Creditors	98 000	0	0	41 000
Unpaid Taxes	264 000	244 000	157 000	53 000
Dividends	0	0	0	0
Other Current Debt	17 000	36 000	17 000	114 000
Total Current Debt	400 000	307 000	174 000	208 000
Total Equity and Debt	5 809 000	5 570 000	5 439 000	5 641 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,39 %	6,14 %	3,18 %	8,76 %
Debt-to-Equity Ratio	1,9	2,02	2,22	2,43
Operating Profit Margin	34,11 %	35,93 %	26,4 %	33,57 %
Current Ratio	0,94	1,09	0,95	1,48
Quick Ratio	0,94	1,09	0,95	1,48
Equity Ratio	0,32	0,31	0,3	0,28
Gross Profit Margin	100 %	100 %	100 %	100 %