LAXEVAAG INVEST INTERNATIONAL AS

5259 HJELLESTAD

Finances

Return on Equity

3,25 %

Current Ratio

1,24

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	224 000	−86 000	−667 000	−88 000
Total Assets	35 445 000	34 048 000	34 401 000	46 724 000
Total Equity	6 885 000	6 599 000	6 685 000	6 622 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	47 000	46 000	50 000	64 000
Operating Profit	−47 000	−46 000	−50 000	−64 000
Financial Income	1 117 000	631 000	296 000	1 076 000
Financial Costs	863 000	660 000	1 119 000	1 331 000
Financial Balance	254 000	−29 000	−823 000	−255 000
Earnings Before Tax	207 000	−74 000	−873 000	−318 000
Tax	−17 000	12 000	−206 000	−231 000
Net Income	224 000	−86 000	−667 000	−88 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	9 613 000	2 793 000	12 301 000
Total Current Assets	35 445 000	24 434 000	31 608 000	34 424 000
Total Assets	35 445 000	34 048 000	34 401 000	46 724 000
Total Retained Equity	275 000	51 000	137 000	804 000
Total Equity	6 885 000	6 599 000	6 685 000	6 622 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	28 560 000	27 449 000	27 716 000	40 102 000
Total Equity and Debt	35 445 000	34 048 000	34 401 000	46 724 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
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	47 000	46 000	50 000	64 000
Operating Profit	−47 000	−46 000	−50 000	−64 000
Financial Income	1 117 000	631 000	296 000	1 076 000
Financial Costs	863 000	660 000	1 119 000	1 331 000
Financial Balance	254 000	−29 000	−823 000	−255 000
Dividends	0	0	0	0
Net Income	224 000	−86 000	−667 000	−88 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	7 392 000	0	12 301 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	7 392 000	0	12 301 000
Total Fiancial Fixed Assets	0	2 221 000	2 793 000	0
Total Fixed Assets	0	9 613 000	2 793 000	12 301 000
Stock	0	0	0	0
Total Investments	8 012 000	8 012 000	3 820 000	3 975 000
Cash, Bank	27 336 000	16 405 000	26 853 000	29 400 000
Total Current Assets	35 445 000	24 434 000	31 608 000	34 424 000
Total Assets	35 445 000	34 048 000	34 401 000	46 724 000
Total Equity	6 885 000	6 599 000	6 685 000	6 622 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	28 560 000	27 437 000	27 716 000	40 102 000
Total Current Debt	28 560 000	27 449 000	27 716 000	40 102 000
Total Equity and Debt	35 445 000	34 048 000	34 401 000	46 724 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,25 %	−1,3 %	−9,98 %	−1,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	1,24	0,89	1,14	0,86
Quick Ratio	1,24	0,89	1,14	0,86
Equity Ratio	0,19	0,19	0,19	0,14
Gross Profit Margin	-	-	-	-