LANGMYRA 7 AS

0661 OSLO

Finances

Share Ownership

Return on Equity

13,04 %

Current Ratio

0,08

Debt-to-Equity Ratio

0,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 400 000	1 628 000	0	0
Net Income	1 378 000	2 315 000	2 317 000	−2 247 000
Total Assets	51 543 000	49 947 000	36 691 000	24 322 000
Total Equity	10 571 000	6 789 000	5 553 000	−2 964 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 400 000	1 628 000	0	0
Expenditure	672 000	−1 339 000	96 000	1 386 000
Operating Profit	3 729 000	2 967 000	−96 000	−1 386 000
Financial Income	64 000	1 000	0	0
Financial Costs	2 026 000	0	0	861 000
Financial Balance	−1 962 000	1 000	0	−861 000
Earnings Before Tax	1 766 000	2 968 000	−96 000	−2 247 000
Tax	389 000	653 000	−2 413 000	0
Net Income	1 378 000	2 315 000	2 317 000	−2 247 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	48 408 000	47 820 000	28 136 000	24 313 000
Total Current Assets	3 135 000	2 127 000	8 555 000	9 000
Total Assets	51 543 000	49 947 000	36 691 000	24 322 000
Total Retained Equity	4 146 000	2 768 000	−2 449 000	−10 967 000
Total Equity	10 571 000	6 789 000	5 553 000	−2 964 000
Total Long-Term Debt	1 056 000	37 137 000	18 840 000	24 000 000
Total Current Debt	39 917 000	6 022 000	12 298 000	3 286 000
Total Equity and Debt	51 543 000	49 947 000	36 691 000	24 322 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	1 500 000	0	0
Other Income	4 400 000	128 000	0	0
Revenue	4 400 000	1 628 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	412 000	0	0	0
Impairment	0	−1 473 000	0	0
Expenditure	672 000	−1 339 000	96 000	1 386 000
Operating Profit	3 729 000	2 967 000	−96 000	−1 386 000
Financial Income	64 000	1 000	0	0
Financial Costs	2 026 000	0	0	861 000
Financial Balance	−1 962 000	1 000	0	−861 000
Dividends	0	0	0	0
Net Income	1 378 000	2 315 000	2 317 000	−2 247 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	11 000	664 000	0
Real Eastate	48 408 000	47 809 000	27 472 000	24 313 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	48 408 000	47 809 000	27 472 000	24 313 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	48 408 000	47 820 000	28 136 000	24 313 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	719 000	70 000	9 000
Total Current Assets	3 135 000	2 127 000	8 555 000	9 000
Total Assets	51 543 000	49 947 000	36 691 000	24 322 000
Total Equity	10 571 000	6 789 000	5 553 000	−2 964 000
Short-Term Group Debt	0	0	0	516 000
Total Long-Term Debt	1 056 000	37 137 000	18 840 000	24 000 000
Creditors	139 000	85 000	0	1 298 000
Unpaid Taxes	237 000	202 000	0	0
Dividends	0	0	0	0
Other Current Debt	0	5 734 000	12 298 000	1 471 000
Total Current Debt	39 917 000	6 022 000	12 298 000	3 286 000
Total Equity and Debt	51 543 000	49 947 000	36 691 000	24 322 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,04 %	34,1 %	41,73 %	75,81 %
Debt-to-Equity Ratio	0,1	5,47	3,39	−8,1
Operating Profit Margin	84,75 %	182,25 %	-	-
Current Ratio	0,08	0,35	0,7	0
Quick Ratio	0,08	0,35	0,7	0
Equity Ratio	0,21	0,14	0,15	−0,12
Gross Profit Margin	100 %	100 %	-	-