LINNESTAD EIENDOM AS

3174 REVETAL

Finances

Share Ownership

Return on Equity

29,72 %

Current Ratio

0,16

Debt-to-Equity Ratio

6,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	610 000	569 000	400 000	558 000
Net Income	189 000	68 000	−29 000	33 000
Total Assets	5 769 000	5 794 000	5 824 000	5 929 000
Total Equity	636 000	447 000	379 000	408 000

Income (NOK)	2022	2021	2020	2019
Revenue	610 000	569 000	400 000	558 000
Expenditure	173 000	336 000	195 000	263 000
Operating Profit	436 000	233 000	205 000	295 000
Financial Income	0	0	0	0
Financial Costs	209 000	165 000	234 000	262 000
Financial Balance	−209 000	−165 000	−234 000	−262 000
Earnings Before Tax	227 000	68 000	−29 000	33 000
Tax	38 000	0	0	0
Net Income	189 000	68 000	−29 000	33 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 563 000	5 666 000	5 769 000	5 873 000
Total Current Assets	206 000	127 000	55 000	57 000
Total Assets	5 769 000	5 794 000	5 824 000	5 929 000
Total Retained Equity	136 000	−43 000	−111 000	−82 000
Total Equity	636 000	447 000	379 000	408 000
Total Long-Term Debt	3 849 000	3 972 000	4 194 000	5 488 000
Total Current Debt	1 284 000	1 375 000	1 252 000	33 000
Total Equity and Debt	5 769 000	5 794 000	5 824 000	5 929 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	610 000	569 000	400 000	558 000
Other Income	0	0	0	0
Revenue	610 000	569 000	400 000	558 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	103 000	103 000	103 000	206 000
Impairment	0	0	0	0
Expenditure	173 000	336 000	195 000	263 000
Operating Profit	436 000	233 000	205 000	295 000
Financial Income	0	0	0	0
Financial Costs	209 000	165 000	234 000	262 000
Financial Balance	−209 000	−165 000	−234 000	−262 000
Dividends	0	0	0	0
Net Income	189 000	68 000	−29 000	33 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 563 000	5 666 000	5 769 000	5 873 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 563 000	5 666 000	5 769 000	5 873 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 563 000	5 666 000	5 769 000	5 873 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	146 000	71 000	46 000	10 000
Total Current Assets	206 000	127 000	55 000	57 000
Total Assets	5 769 000	5 794 000	5 824 000	5 929 000
Total Equity	636 000	447 000	379 000	408 000
Short-Term Group Debt	1 202 000	1 181 000	1 131 000	0
Total Long-Term Debt	3 849 000	3 972 000	4 194 000	5 488 000
Creditors	1 000	161 000	5 000	8 000
Unpaid Taxes	46 000	6 000	65 000	10 000
Dividends	0	0	0	0
Other Current Debt	34 000	27 000	51 000	15 000
Total Current Debt	1 284 000	1 375 000	1 252 000	33 000
Total Equity and Debt	5 769 000	5 794 000	5 824 000	5 929 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,72 %	15,21 %	−7,65 %	8,09 %
Debt-to-Equity Ratio	6,05	8,89	11,07	13,45
Operating Profit Margin	71,48 %	40,95 %	51,25 %	52,87 %
Current Ratio	0,16	0,09	0,04	1,73
Quick Ratio	0,16	0,09	0,04	1,73
Equity Ratio	0,11	0,08	0,07	0,07
Gross Profit Margin	100 %	100 %	100 %	100 %