NORWEGIAN LEGACY AS

0194 OSLO

Finances

Share Ownership

Return on Equity

7,81 %

Current Ratio

0,1

Debt-to-Equity Ratio

4,49

Key figures (NOK)	2022	2021	2020	2019
Revenue	843 000	696 000	505 000	480 000
Net Income	97 000	112 000	82 000	37 000
Total Assets	8 107 000	5 109 000	3 768 000	3 555 000
Total Equity	1 242 000	1 146 000	1 034 000	951 000

Income (NOK)	2022	2021	2020	2019
Revenue	843 000	696 000	505 000	480 000
Expenditure	570 000	437 000	303 000	292 000
Operating Profit	273 000	259 000	202 000	188 000
Financial Income	0	0	0	0
Financial Costs	149 000	116 000	97 000	141 000
Financial Balance	−149 000	−116 000	−97 000	−141 000
Earnings Before Tax	124 000	144 000	105 000	47 000
Tax	27 000	32 000	23 000	10 000
Net Income	97 000	112 000	82 000	37 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 979 000	4 972 000	3 506 000	3 419 000
Total Current Assets	127 000	137 000	262 000	136 000
Total Assets	8 107 000	5 109 000	3 768 000	3 555 000
Total Retained Equity	162 000	66 000	−46 000	−129 000
Total Equity	1 242 000	1 146 000	1 034 000	951 000
Total Long-Term Debt	5 581 000	3 411 000	2 337 000	2 599 000
Total Current Debt	1 283 000	552 000	397 000	4 000
Total Equity and Debt	8 107 000	5 109 000	3 768 000	3 555 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	203 000	102 000	0	0
Other Income	640 000	594 000	505 000	480 000
Revenue	843 000	696 000	505 000	480 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	269 000	269 000	269 000	269 000
Impairment	0	0	0	0
Expenditure	570 000	437 000	303 000	292 000
Operating Profit	273 000	259 000	202 000	188 000
Financial Income	0	0	0	0
Financial Costs	149 000	116 000	97 000	141 000
Financial Balance	−149 000	−116 000	−97 000	−141 000
Dividends	0	0	0	0
Net Income	97 000	112 000	82 000	37 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	5 000	13 000	36 000
Real Eastate	7 979 000	4 967 000	3 493 000	3 382 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 979 000	4 967 000	3 493 000	3 382 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 979 000	4 972 000	3 506 000	3 419 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	120 000	132 000	257 000	131 000
Total Current Assets	127 000	137 000	262 000	136 000
Total Assets	8 107 000	5 109 000	3 768 000	3 555 000
Total Equity	1 242 000	1 146 000	1 034 000	951 000
Short-Term Group Debt	1 250 000	250 000	370 000	0
Total Long-Term Debt	5 581 000	3 411 000	2 337 000	2 599 000
Creditors	1 000	1 000	1 000	0
Unpaid Taxes	26 000	24 000	23 000	0
Dividends	0	0	0	0
Other Current Debt	4 000	254 000	4 000	4 000
Total Current Debt	1 283 000	552 000	397 000	4 000
Total Equity and Debt	8 107 000	5 109 000	3 768 000	3 555 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,81 %	9,77 %	7,93 %	3,89 %
Debt-to-Equity Ratio	4,49	2,98	2,26	2,73
Operating Profit Margin	32,38 %	37,21 %	40 %	39,17 %
Current Ratio	0,1	0,25	0,66	34
Quick Ratio	0,1	0,25	0,66	34
Equity Ratio	0,15	0,22	0,27	0,27
Gross Profit Margin	100 %	100 %	100 %	100 %