LV EIENDOMSDRIFT AS

0252 OSLO

Finances

Share Ownership

Return on Equity

−54,74 %

Current Ratio

10,21

Debt-to-Equity Ratio

14,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 673 000	3 489 000	1 002 000	1 796 000
Net Income	−52 000	303 000	146 000	−68 000
Total Assets	1 580 000	2 532 000	2 052 000	1 940 000
Total Equity	95 000	837 000	534 000	388 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 673 000	3 489 000	1 002 000	1 796 000
Expenditure	1 724 000	3 084 000	818 000	1 868 000
Operating Profit	−52 000	406 000	184 000	−71 000
Financial Income	0	0	1 000	2 000
Financial Costs	0	0	0	0
Financial Balance	0	0	1 000	2 000
Earnings Before Tax	−52 000	406 000	185 000	−70 000
Tax	0	103 000	39 000	−1 000
Net Income	−52 000	303 000	146 000	−68 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	48 000	29 000	79 000	136 000
Total Current Assets	1 532 000	2 503 000	1 973 000	1 803 000
Total Assets	1 580 000	2 532 000	2 052 000	1 940 000
Total Retained Equity	65 000	807 000	504 000	358 000
Total Equity	95 000	837 000	534 000	388 000
Total Long-Term Debt	1 335 000	1 335 000	1 330 000	1 341 000
Total Current Debt	150 000	360 000	188 000	211 000
Total Equity and Debt	1 580 000	2 532 000	2 052 000	1 940 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 673 000	3 489 000	1 002 000	1 796 000
Other Income	0	0	0	0
Revenue	1 673 000	3 489 000	1 002 000	1 796 000
Cost of Goods Sold	471 000	1 808 000	32 000	481 000
Salary Costs	1 006 000	965 000	504 000	938 000
Depreciation	21 000	60 000	60 000	60 000
Impairment	0	0	0	0
Expenditure	1 724 000	3 084 000	818 000	1 868 000
Operating Profit	−52 000	406 000	184 000	−71 000
Financial Income	0	0	1 000	2 000
Financial Costs	0	0	0	0
Financial Balance	0	0	1 000	2 000
Dividends	0	0	0	0
Net Income	−52 000	303 000	146 000	−68 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	12 000	12 000	2 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	36 000	17 000	77 000	136 000
Total Tangible Assets	36 000	17 000	77 000	136 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	48 000	29 000	79 000	136 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	188 000	287 000	164 000	390 000
Total Current Assets	1 532 000	2 503 000	1 973 000	1 803 000
Total Assets	1 580 000	2 532 000	2 052 000	1 940 000
Total Equity	95 000	837 000	534 000	388 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 335 000	1 335 000	1 330 000	1 341 000
Creditors	0	0	0	6 000
Unpaid Taxes	64 000	67 000	72 000	105 000
Dividends	0	0	0	0
Other Current Debt	86 000	181 000	68 000	94 000
Total Current Debt	150 000	360 000	188 000	211 000
Total Equity and Debt	1 580 000	2 532 000	2 052 000	1 940 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−54,74 %	36,2 %	27,34 %	−17,53 %
Debt-to-Equity Ratio	14,05	1,59	2,49	3,46
Operating Profit Margin	−3,11 %	11,64 %	18,36 %	−3,95 %
Current Ratio	10,21	6,95	10,49	8,55
Quick Ratio	10,21	6,95	10,49	8,55
Equity Ratio	0,06	0,33	0,26	0,2
Gross Profit Margin	71,85 %	48,18 %	96,81 %	73,22 %