LUSTER EIGEDOM AS

6893 VIK I SOGN

Finances

Share Ownership

Return on Equity

5,35 %

Current Ratio

0,16

Debt-to-Equity Ratio

8,42

Key figures (NOK)	2022	2021	2020	2019
Revenue	191 000	5 000	181 000	235 000
Net Income	10 000	−24 000	−37 000	28 000
Total Assets	2 232 000	2 291 000	2 403 000	2 449 000
Total Equity	187 000	177 000	201 000	238 000

Income (NOK)	2022	2021	2020	2019
Revenue	191 000	5 000	181 000	235 000
Expenditure	100 000	−37 000	131 000	99 000
Operating Profit	91 000	43 000	51 000	137 000
Financial Income	0	0	0	0
Financial Costs	80 000	67 000	83 000	96 000
Financial Balance	−80 000	−67 000	−83 000	−96 000
Earnings Before Tax	11 000	−24 000	−33 000	41 000
Tax	1 000	0	4 000	13 000
Net Income	10 000	−24 000	−37 000	28 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 156 000	2 224 000	2 291 000	2 359 000
Total Current Assets	75 000	67 000	112 000	90 000
Total Assets	2 232 000	2 291 000	2 403 000	2 449 000
Total Retained Equity	87 000	77 000	101 000	138 000
Total Equity	187 000	177 000	201 000	238 000
Total Long-Term Debt	1 575 000	1 681 000	1 780 000	1 742 000
Total Current Debt	469 000	433 000	422 000	469 000
Total Equity and Debt	2 232 000	2 291 000	2 403 000	2 449 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	191 000	5 000	5 000	5 000
Other Income	0	0	176 000	230 000
Revenue	191 000	5 000	181 000	235 000
Cost of Goods Sold	0	−139 000	0	0
Salary Costs	0	0	0	0
Depreciation	68 000	68 000	68 000	68 000
Impairment	0	0	0	0
Expenditure	100 000	−37 000	131 000	99 000
Operating Profit	91 000	43 000	51 000	137 000
Financial Income	0	0	0	0
Financial Costs	80 000	67 000	83 000	96 000
Financial Balance	−80 000	−67 000	−83 000	−96 000
Dividends	0	0	0	0
Net Income	10 000	−24 000	−37 000	28 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 156 000	2 224 000	2 291 000	2 359 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 156 000	2 224 000	2 291 000	2 359 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 156 000	2 224 000	2 291 000	2 359 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	48 000	43 000	29 000	30 000
Total Current Assets	75 000	67 000	112 000	90 000
Total Assets	2 232 000	2 291 000	2 403 000	2 449 000
Total Equity	187 000	177 000	201 000	238 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 575 000	1 681 000	1 780 000	1 742 000
Creditors	−1 000	5 000	3 000	2 000
Unpaid Taxes	42 000	22 000	40 000	10 000
Dividends	0	0	0	0
Other Current Debt	427 000	405 000	375 000	445 000
Total Current Debt	469 000	433 000	422 000	469 000
Total Equity and Debt	2 232 000	2 291 000	2 403 000	2 449 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,35 %	−13,56 %	−18,41 %	11,76 %
Debt-to-Equity Ratio	8,42	9,5	8,86	7,32
Operating Profit Margin	47,64 %	860 %	28,18 %	58,3 %
Current Ratio	0,16	0,15	0,27	0,19
Quick Ratio	0,16	0,15	0,27	0,19
Equity Ratio	0,08	0,08	0,08	0,1
Gross Profit Margin	100 %	2 880 %	100 %	100 %