LAROL EIENDOM AS

7715 STEINKJER

Finances

Share Ownership

Return on Equity

13,66 %

Current Ratio

0,54

Debt-to-Equity Ratio

1,8

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 386 000	1 380 000	1 466 000	1 404 000
Net Income	366 000	524 000	408 000	462 000
Total Assets	8 956 000	9 058 000	9 105 000	9 273 000
Total Equity	2 680 000	2 313 000	1 790 000	1 382 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 386 000	1 380 000	1 466 000	1 404 000
Expenditure	727 000	543 000	700 000	521 000
Operating Profit	659 000	837 000	766 000	883 000
Financial Income	0	0	0	0
Financial Costs	189 000	166 000	244 000	291 000
Financial Balance	−189 000	−166 000	−244 000	−291 000
Earnings Before Tax	470 000	671 000	523 000	592 000
Tax	103 000	148 000	115 000	130 000
Net Income	366 000	524 000	408 000	462 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 174 000	8 454 000	8 733 000	8 971 000
Total Current Assets	782 000	604 000	372 000	302 000
Total Assets	8 956 000	9 058 000	9 105 000	9 273 000
Total Retained Equity	2 660 000	2 293 000	1 770 000	1 362 000
Total Equity	2 680 000	2 313 000	1 790 000	1 382 000
Total Long-Term Debt	4 828 000	5 430 000	5 928 000	6 520 000
Total Current Debt	1 448 000	1 314 000	1 388 000	1 371 000
Total Equity and Debt	8 956 000	9 058 000	9 105 000	9 273 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	108 000	60 000	61 000	131 000
Other Income	1 278 000	1 320 000	1 405 000	1 274 000
Revenue	1 386 000	1 380 000	1 466 000	1 404 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	280 000	280 000	278 000	272 000
Impairment	0	0	0	0
Expenditure	727 000	543 000	700 000	521 000
Operating Profit	659 000	837 000	766 000	883 000
Financial Income	0	0	0	0
Financial Costs	189 000	166 000	244 000	291 000
Financial Balance	−189 000	−166 000	−244 000	−291 000
Dividends	0	0	0	0
Net Income	366 000	524 000	408 000	462 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 174 000	8 454 000	8 733 000	8 971 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 174 000	8 454 000	8 733 000	8 971 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 174 000	8 454 000	8 733 000	8 971 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	749 000	294 000	271 000	285 000
Total Current Assets	782 000	604 000	372 000	302 000
Total Assets	8 956 000	9 058 000	9 105 000	9 273 000
Total Equity	2 680 000	2 313 000	1 790 000	1 382 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 828 000	5 430 000	5 928 000	6 520 000
Creditors	10 000	15 000	11 000	25 000
Unpaid Taxes	75 000	19 000	35 000	34 000
Dividends	0	0	0	0
Other Current Debt	1 223 000	1 200 000	1 200 000	1 200 000
Total Current Debt	1 448 000	1 314 000	1 388 000	1 371 000
Total Equity and Debt	8 956 000	9 058 000	9 105 000	9 273 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,66 %	22,65 %	22,79 %	33,43 %
Debt-to-Equity Ratio	1,8	2,35	3,31	4,72
Operating Profit Margin	47,55 %	60,65 %	52,25 %	62,89 %
Current Ratio	0,54	0,46	0,27	0,22
Quick Ratio	0,54	0,46	0,27	0,22
Equity Ratio	0,3	0,26	0,2	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %