LIN-TIN EIENDOM AS

1890 RAKKESTAD

Finances

Share Ownership

Return on Equity

19,2 %

Current Ratio

4,43

Debt-to-Equity Ratio

3,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 346 000	1 092 000	1 213 000	987 000
Net Income	516 000	−48 000	269 000	351 000
Total Assets	12 892 000	11 843 000	10 115 000	12 619 000
Total Equity	2 688 000	2 682 000	2 730 000	2 461 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 346 000	1 092 000	1 213 000	987 000
Expenditure	1 171 000	786 000	614 000	387 000
Operating Profit	1 175 000	306 000	600 000	600 000
Financial Income	0	5 000	5 000	5 000
Financial Costs	413 000	316 000	290 000	210 000
Financial Balance	−413 000	−311 000	−285 000	−205 000
Earnings Before Tax	762 000	−5 000	315 000	396 000
Tax	246 000	43 000	46 000	45 000
Net Income	516 000	−48 000	269 000	351 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 015 000	11 537 000	10 045 000	12 414 000
Total Current Assets	2 876 000	306 000	70 000	205 000
Total Assets	12 892 000	11 843 000	10 115 000	12 619 000
Total Retained Equity	2 288 000	2 282 000	2 330 000	2 061 000
Total Equity	2 688 000	2 682 000	2 730 000	2 461 000
Total Long-Term Debt	9 555 000	7 647 000	7 510 000	4 765 000
Total Current Debt	649 000	1 514 000	−125 000	5 393 000
Total Equity and Debt	12 892 000	11 843 000	10 115 000	12 619 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	96 000	856 000	0	26 000
Other Income	2 250 000	236 000	1 213 000	962 000
Revenue	2 346 000	1 092 000	1 213 000	987 000
Cost of Goods Sold	147 000	0	3 000	0
Salary Costs	0	0	0	0
Depreciation	181 000	75 000	68 000	171 000
Impairment	0	0	0	0
Expenditure	1 171 000	786 000	614 000	387 000
Operating Profit	1 175 000	306 000	600 000	600 000
Financial Income	0	5 000	5 000	5 000
Financial Costs	413 000	316 000	290 000	210 000
Financial Balance	−413 000	−311 000	−285 000	−205 000
Dividends	0	0	0	0
Net Income	516 000	−48 000	269 000	351 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 673 000	10 888 000	9 783 000	11 835 000
Machinery and Plant Facilities	87 000	0	0	0
Fixtures	255 000	411 000	23 000	340 000
Total Tangible Assets	10 015 000	11 299 000	9 806 000	12 175 000
Total Fiancial Fixed Assets	0	239 000	239 000	239 000
Total Fixed Assets	10 015 000	11 537 000	10 045 000	12 414 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 000	15 000	2 000	5 000
Total Current Assets	2 876 000	306 000	70 000	205 000
Total Assets	12 892 000	11 843 000	10 115 000	12 619 000
Total Equity	2 688 000	2 682 000	2 730 000	2 461 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 555 000	7 647 000	7 510 000	4 765 000
Creditors	59 000	162 000	105 000	55 000
Unpaid Taxes	19 000	10 000	−10 000	−74 000
Dividends	0	0	0	0
Other Current Debt	522 000	1 500 000	0	5 523 000
Total Current Debt	649 000	1 514 000	−125 000	5 393 000
Total Equity and Debt	12 892 000	11 843 000	10 115 000	12 619 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,2 %	−1,79 %	9,85 %	14,26 %
Debt-to-Equity Ratio	3,55	2,85	2,75	1,94
Operating Profit Margin	50,09 %	28,02 %	49,46 %	60,79 %
Current Ratio	4,43	0,2	−0,56	0,04
Quick Ratio	4,43	0,2	−0,56	0,04
Equity Ratio	0,21	0,23	0,27	0,2
Gross Profit Margin	93,73 %	100 %	99,75 %	100 %