LANDE EIENDOM AS

0884 OSLO

Finances

Share Ownership

Return on Equity

74,87 %

Current Ratio

675,39

Debt-to-Equity Ratio

−6,59

Key figures (NOK)	2021	2020	2019	2018
Revenue	0	0	0	22 050 000
Net Income	−2 556 000	−1 058 000	−716 000	2 957 000
Total Assets	19 102 000	3 712 000	3 743 000	3 045 000
Total Equity	−3 414 000	−858 000	199 000	916 000

Income (NOK)	2021	2020	2019	2018
Revenue	0	0	0	22 050 000
Expenditure	343 000	928 000	574 000	17 786 000
Operating Profit	−344 000	−928 000	−574 000	4 265 000
Financial Income	0	0	0	69 000
Financial Costs	2 212 000	522 000	143 000	948 000
Financial Balance	−2 212 000	−522 000	−143 000	−879 000
Earnings Before Tax	−2 556 000	−1 450 000	−716 000	3 386 000
Tax	0	−392 000	0	429 000
Net Income	−2 556 000	−1 058 000	−716 000	2 957 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	190 000	176 000	176 000	0
Total Current Assets	18 911 000	3 535 000	3 567 000	3 045 000
Total Assets	19 102 000	3 712 000	3 743 000	3 045 000
Total Retained Equity	−3 444 000	−888 000	169 000	886 000
Total Equity	−3 414 000	−858 000	199 000	916 000
Total Long-Term Debt	22 488 000	3 798 000	2 575 000	0
Total Current Debt	28 000	772 000	969 000	2 130 000
Total Equity and Debt	19 102 000	3 712 000	3 743 000	3 045 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	0	0	0	0
Other Income	0	0	0	22 050 000
Revenue	0	0	0	22 050 000
Cost of Goods Sold	86 000	592 000	−72 000	15 039 000
Salary Costs	3 000	0	366 000	1 151 000
Depreciation	48 000	47 000	44 000	0
Impairment	0	0	0	0
Expenditure	343 000	928 000	574 000	17 786 000
Operating Profit	−344 000	−928 000	−574 000	4 265 000
Financial Income	0	0	0	69 000
Financial Costs	2 212 000	522 000	143 000	948 000
Financial Balance	−2 212 000	−522 000	−143 000	−879 000
Dividends	0	0	0	550 000
Net Income	−2 556 000	−1 058 000	−716 000	2 957 000

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	88 000	132 000	176 000	0
Fixtures	102 000	44 000	0	0
Total Tangible Assets	190 000	176 000	176 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	190 000	176 000	176 000	0
Stock	17 862 000	2 526 000	1 705 000	0
Total Investments	0	0	0	0
Cash, Bank	299 000	152 000	950 000	32 000
Total Current Assets	18 911 000	3 535 000	3 567 000	3 045 000
Total Assets	19 102 000	3 712 000	3 743 000	3 045 000
Total Equity	−3 414 000	−858 000	199 000	916 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	22 488 000	3 798 000	2 575 000	0
Creditors	0	0	0	0
Unpaid Taxes	0	5 000	173 000	128 000
Dividends	0	0	0	550 000
Other Current Debt	28 000	768 000	365 000	1 023 000
Total Current Debt	28 000	772 000	969 000	2 130 000
Total Equity and Debt	19 102 000	3 712 000	3 743 000	3 045 000

Financial indicators	2021	2020	2019	2018
Return on Equity	74,87 %	123,31 %	−359,8 %	322,82 %
Debt-to-Equity Ratio	−6,59	−4,43	12,94	0
Operating Profit Margin	-	-	-	19,34 %
Current Ratio	675,39	4,58	3,68	1,43
Quick Ratio	−1,06	−2,02	−4,85	1,43
Equity Ratio	−0,18	−0,23	0,05	0,3
Gross Profit Margin	-	-	-	31,8 %