LAURVIG EIENDOM AS

3271 LARVIK

Finances

Share Ownership

Return on Equity

1,14 %

Current Ratio

7,94

Debt-to-Equity Ratio

5,82

Key figures (NOK)	2022	2021	2020	2019
Revenue	294 000	214 000	207 000	210 000
Net Income	8 000	43 000	42 000	33 000
Total Assets	4 810 000	3 120 000	3 066 000	3 032 000
Total Equity	703 000	696 000	652 000	611 000

Income (NOK)	2022	2021	2020	2019
Revenue	294 000	214 000	207 000	210 000
Expenditure	138 000	79 000	69 000	83 000
Operating Profit	156 000	135 000	138 000	127 000
Financial Income	0	0	0	1 000
Financial Costs	146 000	80 000	85 000	86 000
Financial Balance	−146 000	−80 000	−85 000	−85 000
Earnings Before Tax	10 000	56 000	53 000	42 000
Tax	2 000	12 000	12 000	9 000
Net Income	8 000	43 000	42 000	33 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 674 000	2 859 000	2 859 000	2 859 000
Total Current Assets	135 000	261 000	208 000	174 000
Total Assets	4 810 000	3 120 000	3 066 000	3 032 000
Total Retained Equity	195 000	187 000	144 000	102 000
Total Equity	703 000	696 000	652 000	611 000
Total Long-Term Debt	4 089 000	2 412 000	2 402 000	2 412 000
Total Current Debt	17 000	12 000	12 000	9 000
Total Equity and Debt	4 810 000	3 120 000	3 066 000	3 032 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	294 000	214 000	207 000	210 000
Revenue	294 000	214 000	207 000	210 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	138 000	79 000	69 000	83 000
Operating Profit	156 000	135 000	138 000	127 000
Financial Income	0	0	0	1 000
Financial Costs	146 000	80 000	85 000	86 000
Financial Balance	−146 000	−80 000	−85 000	−85 000
Dividends	0	0	0	0
Net Income	8 000	43 000	42 000	33 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 674 000	2 859 000	2 859 000	2 859 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 674 000	2 859 000	2 859 000	2 859 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 674 000	2 859 000	2 859 000	2 859 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	135 000	261 000	208 000	174 000
Total Current Assets	135 000	261 000	208 000	174 000
Total Assets	4 810 000	3 120 000	3 066 000	3 032 000
Total Equity	703 000	696 000	652 000	611 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 089 000	2 412 000	2 402 000	2 412 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	15 000	0	0	0
Total Current Debt	17 000	12 000	12 000	9 000
Total Equity and Debt	4 810 000	3 120 000	3 066 000	3 032 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,14 %	6,18 %	6,44 %	5,4 %
Debt-to-Equity Ratio	5,82	3,47	3,68	3,95
Operating Profit Margin	53,06 %	63,08 %	66,67 %	60,48 %
Current Ratio	7,94	21,75	17,33	19,33
Quick Ratio	7,94	21,75	17,33	19,33
Equity Ratio	0,15	0,22	0,21	0,2
Gross Profit Margin	100 %	100 %	100 %	100 %