LUNDENTUNET BORETTSLAG

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

9,28 %

Current Ratio

197,75

Debt-to-Equity Ratio

27,8

Key figures (NOK)	2022	2021	2020	2019
Revenue	593 000	583 000	604 000	593 000
Net Income	73 000	83 000	65 000	81 000
Total Assets	22 671 000	22 602 000	22 512 000	22 451 000
Total Equity	787 000	714 000	631 000	566 000

Income (NOK)	2022	2021	2020	2019
Revenue	593 000	583 000	604 000	593 000
Expenditure	−280 000	−249 000	−285 000	−256 000
Operating Profit	313 000	334 000	319 000	337 000
Financial Income	12 000	0	2 000	5 000
Financial Costs	−252 000	−252 000	−255 000	−261 000
Financial Balance	264 000	252 000	257 000	266 000
Earnings Before Tax	73 000	83 000	65 000	81 000
Tax	0	0	0	0
Net Income	73 000	83 000	65 000	81 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 880 000	21 880 000	21 880 000	21 880 000
Total Current Assets	791 000	722 000	632 000	571 000
Total Assets	22 671 000	22 602 000	22 512 000	22 451 000
Total Retained Equity	787 000	714 000	631 000	566 000
Total Equity	787 000	714 000	631 000	566 000
Total Long-Term Debt	21 880 000	21 880 000	21 880 000	21 880 000
Total Current Debt	4 000	8 000	1 000	5 000
Total Equity and Debt	22 671 000	22 602 000	22 512 000	22 451 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	593 000	583 000	604 000	593 000
Revenue	593 000	583 000	604 000	593 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−20 000	−20 000	−19 000	−19 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	−280 000	−249 000	−285 000	−256 000
Operating Profit	313 000	334 000	319 000	337 000
Financial Income	12 000	0	2 000	5 000
Financial Costs	−252 000	−252 000	−255 000	−261 000
Financial Balance	264 000	252 000	257 000	266 000
Dividends	0	0	0	0
Net Income	73 000	83 000	65 000	81 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	21 880 000	21 880 000	21 880 000	21 880 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	21 880 000	21 880 000	21 880 000	21 880 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	21 880 000	21 880 000	21 880 000	21 880 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	791 000	722 000	632 000	571 000
Total Current Assets	791 000	722 000	632 000	571 000
Total Assets	22 671 000	22 602 000	22 512 000	22 451 000
Total Equity	787 000	714 000	631 000	566 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	21 880 000	21 880 000	21 880 000	21 880 000
Creditors	3 000	7 000	0	4 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	1 000	1 000	1 000
Total Current Debt	4 000	8 000	1 000	5 000
Total Equity and Debt	22 671 000	22 602 000	22 512 000	22 451 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,28 %	11,62 %	10,3 %	14,31 %
Debt-to-Equity Ratio	27,8	30,64	34,68	38,66
Operating Profit Margin	52,78 %	57,29 %	52,81 %	56,83 %
Current Ratio	197,75	90,25	632	114,2
Quick Ratio	197,75	90,25	632	114,2
Equity Ratio	0,03	0,03	0,03	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %