LEVANGER TRAKTOR OG EIENDOM AS

1540 VESTBY

Finances

Share Ownership

Return on Equity

6,34 %

Current Ratio

0,53

Debt-to-Equity Ratio

9,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 551 000	2 402 000	0	0
Net Income	150 000	356 000	39 000	51 000
Total Assets	25 903 000	26 033 000	2 166 000	2 202 000
Total Equity	2 367 000	2 217 000	1 861 000	1 821 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 551 000	2 402 000	0	0
Expenditure	3 844 000	1 631 000	18 000	29 000
Operating Profit	707 000	772 000	−18 000	−29 000
Financial Income	18 000	19 000	68 000	72 000
Financial Costs	533 000	335 000	0	−23 000
Financial Balance	−515 000	−316 000	68 000	95 000
Earnings Before Tax	192 000	456 000	50 000	66 000
Tax	42 000	100 000	11 000	15 000
Net Income	150 000	356 000	39 000	51 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 920 000	25 429 000	360 000	0
Total Current Assets	982 000	604 000	1 806 000	2 202 000
Total Assets	25 903 000	26 033 000	2 166 000	2 202 000
Total Retained Equity	2 342 000	2 192 000	1 836 000	1 797 000
Total Equity	2 367 000	2 217 000	1 861 000	1 821 000
Total Long-Term Debt	21 682 000	22 095 000	234 000	292 000
Total Current Debt	1 854 000	1 722 000	72 000	88 000
Total Equity and Debt	25 903 000	26 033 000	2 166 000	2 202 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 551 000	2 402 000	0	0
Revenue	4 551 000	2 402 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	882 000	825 000	0	7 000
Impairment	0	0	0	0
Expenditure	3 844 000	1 631 000	18 000	29 000
Operating Profit	707 000	772 000	−18 000	−29 000
Financial Income	18 000	19 000	68 000	72 000
Financial Costs	533 000	335 000	0	−23 000
Financial Balance	−515 000	−316 000	68 000	95 000
Dividends	0	0	0	0
Net Income	150 000	356 000	39 000	51 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	179 000	0	0	0
Real Eastate	24 304 000	24 972 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	77 000	97 000	0	0
Total Tangible Assets	24 382 000	25 069 000	0	0
Total Fiancial Fixed Assets	360 000	360 000	360 000	0
Total Fixed Assets	24 920 000	25 429 000	360 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	58 000	69 000	1 804 000	910 000
Total Current Assets	982 000	604 000	1 806 000	2 202 000
Total Assets	25 903 000	26 033 000	2 166 000	2 202 000
Total Equity	2 367 000	2 217 000	1 861 000	1 821 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	21 682 000	22 095 000	234 000	292 000
Creditors	108 000	68 000	0	0
Unpaid Taxes	151 000	91 000	0	0
Dividends	0	0	0	0
Other Current Debt	89 000	0	3 000	0
Total Current Debt	1 854 000	1 722 000	72 000	88 000
Total Equity and Debt	25 903 000	26 033 000	2 166 000	2 202 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,34 %	16,06 %	2,1 %	2,8 %
Debt-to-Equity Ratio	9,16	9,97	0,13	0,16
Operating Profit Margin	15,54 %	32,14 %	-	-
Current Ratio	0,53	0,35	25,08	25,02
Quick Ratio	0,53	0,35	25,08	25,02
Equity Ratio	0,09	0,09	0,86	0,83
Gross Profit Margin	100 %	100 %	-	-