LNT BYGG & EIENDOM AS

7021 TRONDHEIM

Finances

Share Ownership

Return on Equity

−268,37 %

Current Ratio

0,7

Debt-to-Equity Ratio

1,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 968 000	9 324 000	8 957 000	6 591 000
Net Income	−263 000	23 000	312 000	−718 000
Total Assets	2 386 000	3 673 000	3 658 000	2 683 000
Total Equity	98 000	361 000	338 000	−2 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 968 000	9 324 000	8 957 000	6 591 000
Expenditure	8 305 000	9 288 000	8 558 000	7 503 000
Operating Profit	−337 000	36 000	399 000	−912 000
Financial Income	1 000	0	4 000	0
Financial Costs	1 000	7 000	1 000	9 000
Financial Balance	0	−7 000	3 000	−9 000
Earnings Before Tax	−337 000	29 000	401 000	−921 000
Tax	−74 000	6 000	89 000	−203 000
Net Income	−263 000	23 000	312 000	−718 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	867 000	1 036 000	1 000 000	1 319 000
Total Current Assets	1 518 000	2 637 000	2 658 000	1 364 000
Total Assets	2 386 000	3 673 000	3 658 000	2 683 000
Total Retained Equity	−1 883 000	−1 620 000	−1 643 000	−1 955 000
Total Equity	98 000	361 000	338 000	−2 000
Total Long-Term Debt	108 000	1 184 000	1 119 000	973 000
Total Current Debt	2 180 000	2 128 000	2 201 000	1 712 000
Total Equity and Debt	2 386 000	3 673 000	3 658 000	2 683 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 968 000	9 324 000	8 957 000	6 591 000
Other Income	0	0	0	0
Revenue	7 968 000	9 324 000	8 957 000	6 591 000
Cost of Goods Sold	2 493 000	3 369 000	3 072 000	2 130 000
Salary Costs	3 836 000	3 732 000	3 542 000	3 573 000
Depreciation	10 000	37 000	43 000	66 000
Impairment	0	0	0	0
Expenditure	8 305 000	9 288 000	8 558 000	7 503 000
Operating Profit	−337 000	36 000	399 000	−912 000
Financial Income	1 000	0	4 000	0
Financial Costs	1 000	7 000	1 000	9 000
Financial Balance	0	−7 000	3 000	−9 000
Dividends	0	0	0	0
Net Income	−263 000	23 000	312 000	−718 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	431 000	357 000	363 000	460 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	15 000	26 000	38 000	81 000
Total Tangible Assets	15 000	26 000	38 000	81 000
Total Fiancial Fixed Assets	421 000	653 000	598 000	778 000
Total Fixed Assets	867 000	1 036 000	1 000 000	1 319 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	426 000	1 189 000	1 090 000	1 075 000
Total Current Assets	1 518 000	2 637 000	2 658 000	1 364 000
Total Assets	2 386 000	3 673 000	3 658 000	2 683 000
Total Equity	98 000	361 000	338 000	−2 000
Short-Term Group Debt	684 000	702 000	0	173 000
Total Long-Term Debt	108 000	1 184 000	1 119 000	973 000
Creditors	528 000	427 000	433 000	178 000
Unpaid Taxes	485 000	571 000	730 000	362 000
Dividends	0	0	0	0
Other Current Debt	483 000	428 000	1 038 000	999 000
Total Current Debt	2 180 000	2 128 000	2 201 000	1 712 000
Total Equity and Debt	2 386 000	3 673 000	3 658 000	2 683 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−268,37 %	6,37 %	92,31 %	35 900 %
Debt-to-Equity Ratio	1,1	3,28	3,31	−486,5
Operating Profit Margin	−4,23 %	0,39 %	4,45 %	−13,84 %
Current Ratio	0,7	1,24	1,21	0,8
Quick Ratio	0,7	1,24	1,21	0,8
Equity Ratio	0,04	0,1	0,09	−0
Gross Profit Margin	68,71 %	63,87 %	65,7 %	67,68 %