LRN EIENDOM AS

2830 RAUFOSS

Finances

Share Ownership

Return on Equity

0,53 %

Current Ratio

1,03

Debt-to-Equity Ratio

1,38

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 623 000	2 992 000	3 161 000	17 000 000
Net Income	100 000	640 000	940 000	12 244 000
Total Assets	49 632 000	32 813 000	33 934 000	50 210 000
Total Equity	18 960 000	18 860 000	18 905 000	17 966 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 623 000	2 992 000	3 161 000	17 000 000
Expenditure	2 006 000	1 917 000	1 968 000	2 276 000
Operating Profit	617 000	1 075 000	1 193 000	14 724 000
Financial Income	33 000	0	610 000	1 000 000
Financial Costs	521 000	255 000	598 000	989 000
Financial Balance	−488 000	−255 000	12 000	11 000
Earnings Before Tax	128 000	820 000	1 205 000	14 736 000
Tax	28 000	180 000	265 000	2 492 000
Net Income	100 000	640 000	940 000	12 244 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	44 919 000	29 543 000	31 798 000	31 891 000
Total Current Assets	4 713 000	3 270 000	2 137 000	18 319 000
Total Assets	49 632 000	32 813 000	33 934 000	50 210 000
Total Retained Equity	3 034 000	2 934 000	18 671 000	17 731 000
Total Equity	18 960 000	18 860 000	18 905 000	17 966 000
Total Long-Term Debt	26 084 000	13 107 000	14 225 000	31 415 000
Total Current Debt	4 588 000	846 000	804 000	829 000
Total Equity and Debt	49 632 000	32 813 000	33 934 000	50 210 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 623 000	2 992 000	3 161 000	3 021 000
Other Income	0	0	0	13 979 000
Revenue	2 623 000	2 992 000	3 161 000	17 000 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 138 000	1 154 000	1 266 000	1 212 000
Impairment	0	0	0	0
Expenditure	2 006 000	1 917 000	1 968 000	2 276 000
Operating Profit	617 000	1 075 000	1 193 000	14 724 000
Financial Income	33 000	0	610 000	1 000 000
Financial Costs	521 000	255 000	598 000	989 000
Financial Balance	−488 000	−255 000	12 000	11 000
Dividends	0	0	0	0
Net Income	100 000	640 000	940 000	12 244 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	44 912 000	29 532 000	31 617 000	31 675 000
Machinery and Plant Facilities	0	0	16 000	48 000
Fixtures	7 000	11 000	15 000	19 000
Total Tangible Assets	44 919 000	29 543 000	31 648 000	31 742 000
Total Fiancial Fixed Assets	0	0	149 000	149 000
Total Fixed Assets	44 919 000	29 543 000	31 798 000	31 891 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	509 000	2 009 000	2 065 000	2 587 000
Total Current Assets	4 713 000	3 270 000	2 137 000	18 319 000
Total Assets	49 632 000	32 813 000	33 934 000	50 210 000
Total Equity	18 960 000	18 860 000	18 905 000	17 966 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	26 084 000	13 107 000	14 225 000	31 415 000
Creditors	4 450 000	532 000	379 000	642 000
Unpaid Taxes	0	6 000	58 000	0
Dividends	0	0	0	0
Other Current Debt	12 000	34 000	2 000	30 000
Total Current Debt	4 588 000	846 000	804 000	829 000
Total Equity and Debt	49 632 000	32 813 000	33 934 000	50 210 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,53 %	3,39 %	4,97 %	68,15 %
Debt-to-Equity Ratio	1,38	0,69	0,75	1,75
Operating Profit Margin	23,52 %	35,93 %	37,74 %	86,61 %
Current Ratio	1,03	3,87	2,66	22,1
Quick Ratio	1,03	3,87	2,66	22,1
Equity Ratio	0,38	0,57	0,56	0,36
Gross Profit Margin	100 %	100 %	100 %	100 %