LS EIENDOM NORGE AS

1405 LANGHUS

Finances

Share Ownership

Return on Equity

−2,39 %

Current Ratio

5,53

Debt-to-Equity Ratio

5,47

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 600 000	0	0	4 353 000
Net Income	−286 000	−520 000	−248 000	−203 000
Total Assets	80 381 000	56 786 000	26 456 000	16 524 000
Total Equity	11 980 000	566 000	540 000	476 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 600 000	0	0	4 353 000
Expenditure	1 098 000	209 000	93 000	4 495 000
Operating Profit	502 000	−209 000	−93 000	−142 000
Financial Income	2 000	0	0	13 000
Financial Costs	871 000	458 000	224 000	129 000
Financial Balance	−869 000	−458 000	−224 000	−116 000
Earnings Before Tax	−367 000	−666 000	−318 000	−258 000
Tax	−81 000	−147 000	−70 000	−55 000
Net Income	−286 000	−520 000	−248 000	−203 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	64 755 000	54 073 000	25 073 000	15 382 000
Total Current Assets	15 626 000	2 713 000	1 383 000	1 142 000
Total Assets	80 381 000	56 786 000	26 456 000	16 524 000
Total Retained Equity	−1 012 000	−726 000	−206 000	42 000
Total Equity	11 980 000	566 000	540 000	476 000
Total Long-Term Debt	65 574 000	55 915 000	25 859 000	15 936 000
Total Current Debt	2 828 000	305 000	57 000	112 000
Total Equity and Debt	80 381 000	56 786 000	26 456 000	16 524 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	4 295 000
Other Income	1 600 000	0	0	58 000
Revenue	1 600 000	0	0	4 353 000
Cost of Goods Sold	0	0	0	2 027 000
Salary Costs	0	0	0	984 000
Depreciation	917 000	0	0	114 000
Impairment	0	0	0	0
Expenditure	1 098 000	209 000	93 000	4 495 000
Operating Profit	502 000	−209 000	−93 000	−142 000
Financial Income	2 000	0	0	13 000
Financial Costs	871 000	458 000	224 000	129 000
Financial Balance	−869 000	−458 000	−224 000	−116 000
Dividends	0	0	0	0
Net Income	−286 000	−520 000	−248 000	−203 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	64 755 000	54 073 000	25 073 000	15 382 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	64 755 000	54 073 000	25 073 000	15 382 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	64 755 000	54 073 000	25 073 000	15 382 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	500 000	72 000	962 000	842 000
Total Current Assets	15 626 000	2 713 000	1 383 000	1 142 000
Total Assets	80 381 000	56 786 000	26 456 000	16 524 000
Total Equity	11 980 000	566 000	540 000	476 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	65 574 000	55 915 000	25 859 000	15 936 000
Creditors	7 000	296 000	38 000	0
Unpaid Taxes	0	0	0	11 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	76 000
Total Current Debt	2 828 000	305 000	57 000	112 000
Total Equity and Debt	80 381 000	56 786 000	26 456 000	16 524 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,39 %	−91,87 %	−45,93 %	−42,65 %
Debt-to-Equity Ratio	5,47	98,79	47,89	33,48
Operating Profit Margin	31,38 %	-	-	−3,26 %
Current Ratio	5,53	8,9	24,26	10,2
Quick Ratio	5,53	8,9	24,26	10,2
Equity Ratio	0,15	0,01	0,02	0,03
Gross Profit Margin	100 %	-	-	53,43 %