LEVANGER BOLIGUTVIKLING AS

7603 LEVANGER

Finances

Share Ownership

Return on Equity

26,4 %

Current Ratio

23,45

Debt-to-Equity Ratio

5,51

Key figures (NOK)	2021	2020	2019	2018
Revenue	6 771 000	21 000	110 000	110 000
Net Income	321 000	−106 000	11 000	−10 000
Total Assets	8 262 000	4 522 000	3 475 000	3 446 000
Total Equity	1 216 000	895 000	500 000	490 000

Income (NOK)	2021	2020	2019	2018
Revenue	6 771 000	21 000	110 000	110 000
Expenditure	6 109 000	117 000	55 000	51 000
Operating Profit	662 000	−96 000	55 000	59 000
Financial Income	2 000	1 000	1 000	1 000
Financial Costs	281 000	11 000	46 000	70 000
Financial Balance	−279 000	−10 000	−45 000	−69 000
Earnings Before Tax	382 000	−106 000	11 000	−10 000
Tax	61 000	0	0	0
Net Income	321 000	−106 000	11 000	−10 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	101 000	0	0	0
Total Current Assets	8 161 000	4 522 000	3 475 000	3 446 000
Total Assets	8 262 000	4 522 000	3 475 000	3 446 000
Total Retained Equity	216 000	−105 000	0	−10 000
Total Equity	1 216 000	895 000	500 000	490 000
Total Long-Term Debt	6 698 000	3 408 000	2 973 000	2 955 000
Total Current Debt	348 000	219 000	1 000	1 000
Total Equity and Debt	8 262 000	4 522 000	3 475 000	3 446 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	6 771 000	0	0	0
Other Income	0	21 000	110 000	110 000
Revenue	6 771 000	21 000	110 000	110 000
Cost of Goods Sold	5 935 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	25 000	0	0	0
Impairment	0	0	0	0
Expenditure	6 109 000	117 000	55 000	51 000
Operating Profit	662 000	−96 000	55 000	59 000
Financial Income	2 000	1 000	1 000	1 000
Financial Costs	281 000	11 000	46 000	70 000
Financial Balance	−279 000	−10 000	−45 000	−69 000
Dividends	0	0	0	0
Net Income	321 000	−106 000	11 000	−10 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	101 000	0	0	0
Total Tangible Assets	101 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	101 000	0	0	0
Stock	7 970 000	6 445 000	3 353 000	3 353 000
Total Investments	0	0	0	0
Cash, Bank	181 000	−1 937 000	104 000	76 000
Total Current Assets	8 161 000	4 522 000	3 475 000	3 446 000
Total Assets	8 262 000	4 522 000	3 475 000	3 446 000
Total Equity	1 216 000	895 000	500 000	490 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 698 000	3 408 000	2 973 000	2 955 000
Creditors	287 000	219 000	1 000	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	348 000	219 000	1 000	1 000
Total Equity and Debt	8 262 000	4 522 000	3 475 000	3 446 000

Financial indicators	2021	2020	2019	2018
Return on Equity	26,4 %	−11,84 %	2,2 %	−2,04 %
Debt-to-Equity Ratio	5,51	3,81	5,95	6,03
Operating Profit Margin	9,78 %	−457,14 %	50 %	53,64 %
Current Ratio	23,45	20,65	3 475	3 446
Quick Ratio	−1,07	−0,73	−1,04	−1,03
Equity Ratio	0,15	0,2	0,14	0,14
Gross Profit Margin	12,35 %	100 %	100 %	100 %