LANGVASSVEGEN EIENDOM AS

7075 TILLER

Finances

Share Ownership

Return on Equity

28 %

Current Ratio

251,11

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	965 000	268 000	148 000	119 000
Net Income	577 000	16 000	−6 000	−54 000
Total Assets	2 260 000	4 639 000	4 726 000	2 719 000
Total Equity	2 061 000	1 484 000	1 468 000	1 474 000

Income (NOK)	2022	2021	2020	2019
Revenue	965 000	268 000	148 000	119 000
Expenditure	110 000	118 000	77 000	122 000
Operating Profit	856 000	150 000	70 000	−3 000
Financial Income	3 000	0	0	2 000
Financial Costs	120 000	129 000	78 000	68 000
Financial Balance	−117 000	−129 000	−78 000	−66 000
Earnings Before Tax	739 000	21 000	−8 000	−69 000
Tax	163 000	5 000	−2 000	−15 000
Net Income	577 000	16 000	−6 000	−54 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	4 462 000	4 462 000	2 411 000
Total Current Assets	2 260 000	177 000	264 000	308 000
Total Assets	2 260 000	4 639 000	4 726 000	2 719 000
Total Retained Equity	935 000	359 000	342 000	348 000
Total Equity	2 061 000	1 484 000	1 468 000	1 474 000
Total Long-Term Debt	191 000	3 140 000	3 231 000	1 237 000
Total Current Debt	9 000	15 000	28 000	8 000
Total Equity and Debt	2 260 000	4 639 000	4 726 000	2 719 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	965 000	268 000	148 000	119 000
Revenue	965 000	268 000	148 000	119 000
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	110 000	118 000	77 000	122 000
Operating Profit	856 000	150 000	70 000	−3 000
Financial Income	3 000	0	0	2 000
Financial Costs	120 000	129 000	78 000	68 000
Financial Balance	−117 000	−129 000	−78 000	−66 000
Dividends	0	0	0	0
Net Income	577 000	16 000	−6 000	−54 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	4 462 000	4 462 000	2 411 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	4 462 000	4 462 000	2 411 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	4 462 000	4 462 000	2 411 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 260 000	177 000	264 000	308 000
Total Current Assets	2 260 000	177 000	264 000	308 000
Total Assets	2 260 000	4 639 000	4 726 000	2 719 000
Total Equity	2 061 000	1 484 000	1 468 000	1 474 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	191 000	3 140 000	3 231 000	1 237 000
Creditors	0	0	17 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	1 000	1 000	1 000
Total Current Debt	9 000	15 000	28 000	8 000
Total Equity and Debt	2 260 000	4 639 000	4 726 000	2 719 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28 %	1,08 %	−0,41 %	−3,66 %
Debt-to-Equity Ratio	0,09	2,12	2,2	0,84
Operating Profit Margin	88,7 %	55,97 %	47,3 %	−2,52 %
Current Ratio	251,11	11,8	9,43	38,5
Quick Ratio	251,11	11,8	9,43	38,5
Equity Ratio	0,91	0,32	0,31	0,54
Gross Profit Margin	100 %	100 %	100 %	100 %