LEANGEN BOLIG AS

7061 TRONDHEIM

Finances

Return on Equity

15,46 %

Current Ratio

4,82

Debt-to-Equity Ratio

4,8

Key figures (NOK)	2022	2021	2020	2019
Revenue	28 749 000	413 000	18 000	0
Net Income	17 055 000	−4 962 000	−3 680 000	−754 000
Total Assets	804 009 000	408 926 000	380 474 000	34 225 000
Total Equity	110 283 000	113 973 000	118 935 000	34 075 000

Income (NOK)	2022	2021	2020	2019
Revenue	28 749 000	413 000	18 000	0
Expenditure	11 111 000	6 195 000	3 604 000	206 000
Operating Profit	17 637 000	−5 782 000	−3 586 000	−206 000
Financial Income	76 000	0	1 000	1 000
Financial Costs	3 119 000	580 000	1 132 000	762 000
Financial Balance	−3 043 000	−580 000	−1 131 000	−761 000
Earnings Before Tax	14 594 000	−6 361 000	−4 717 000	−967 000
Tax	−2 460 000	−1 400 000	−1 038 000	−213 000
Net Income	17 055 000	−4 962 000	−3 680 000	−754 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 027 000	9 606 000	8 396 000	5 711 000
Total Current Assets	791 982 000	399 320 000	372 078 000	28 514 000
Total Assets	804 009 000	408 926 000	380 474 000	34 225 000
Total Retained Equity	−19 896 000	−11 167 000	−6 205 000	−2 525 000
Total Equity	110 283 000	113 973 000	118 935 000	34 075 000
Total Long-Term Debt	529 413 000	290 906 000	258 876 000	87 000
Total Current Debt	164 313 000	4 047 000	2 663 000	63 000
Total Equity and Debt	804 009 000	408 926 000	380 474 000	34 225 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	28 749 000	413 000	18 000	0
Revenue	28 749 000	413 000	18 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	4 802 000	1 913 000	2 795 000	47 000
Depreciation	239 000	190 000	16 000	0
Impairment	0	0	0	0
Expenditure	11 111 000	6 195 000	3 604 000	206 000
Operating Profit	17 637 000	−5 782 000	−3 586 000	−206 000
Financial Income	76 000	0	1 000	1 000
Financial Costs	3 119 000	580 000	1 132 000	762 000
Financial Balance	−3 043 000	−580 000	−1 131 000	−761 000
Dividends	0	0	0	0
Net Income	17 055 000	−4 962 000	−3 680 000	−754 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 421 000	3 148 000	1 749 000	711 000
Real Eastate	0	6 457 000	6 647 000	5 000 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	6 457 000	6 647 000	5 000 000
Total Fiancial Fixed Assets	6 606 000	0	0	0
Total Fixed Assets	12 027 000	9 606 000	8 396 000	5 711 000
Stock	775 699 000	395 372 000	371 675 000	26 383 000
Total Investments	0	0	0	0
Cash, Bank	16 317 000	3 943 000	402 000	2 131 000
Total Current Assets	791 982 000	399 320 000	372 078 000	28 514 000
Total Assets	804 009 000	408 926 000	380 474 000	34 225 000
Total Equity	110 283 000	113 973 000	118 935 000	34 075 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	529 413 000	290 906 000	258 876 000	87 000
Creditors	13 876 000	2 835 000	1 808 000	41 000
Unpaid Taxes	238 000	154 000	50 000	17 000
Dividends	0	0	0	0
Other Current Debt	10 217 000	1 058 000	805 000	5 000
Total Current Debt	164 313 000	4 047 000	2 663 000	63 000
Total Equity and Debt	804 009 000	408 926 000	380 474 000	34 225 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,46 %	−4,35 %	−3,09 %	−2,21 %
Debt-to-Equity Ratio	4,8	2,55	2,18	0
Operating Profit Margin	61,35 %	−1 400 %	−19 922,22 %	-
Current Ratio	4,82	98,67	139,72	452,6
Quick Ratio	−1,3	−1,02	−1,01	−1,08
Equity Ratio	0,14	0,28	0,31	1
Gross Profit Margin	100 %	100 %	100 %	-