LJØRDALEN EIENDOM AS

1825 TOMTER

Finances

Share Ownership

Return on Equity

30,19 %

Current Ratio

11,28

Debt-to-Equity Ratio

27,79

Key figures (NOK)	2022	2021	2020	2019
Revenue	280 000	0	0	0
Net Income	16 000	−10 000	−19 000	3 000
Total Assets	1 545 000	38 000	57 000	76 000
Total Equity	53 000	38 000	48 000	67 000

Income (NOK)	2022	2021	2020	2019
Revenue	280 000	0	0	0
Expenditure	188 000	10 000	10 000	7 000
Operating Profit	91 000	−10 000	−10 000	−7 000
Financial Income	0	0	0	0
Financial Costs	89 000	0	0	0
Financial Balance	−89 000	0	0	0
Earnings Before Tax	2 000	−10 000	−10 000	−7 000
Tax	−13 000	0	9 000	−9 000
Net Income	16 000	−10 000	−19 000	3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 342 000	25 000	25 000	34 000
Total Current Assets	203 000	13 000	32 000	41 000
Total Assets	1 545 000	38 000	57 000	76 000
Total Retained Equity	−47 000	−62 000	−52 000	−33 000
Total Equity	53 000	38 000	48 000	67 000
Total Long-Term Debt	1 473 000	0	0	0
Total Current Debt	18 000	0	9 000	9 000
Total Equity and Debt	1 545 000	38 000	57 000	76 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	50 000	0	0	0
Other Income	230 000	0	0	0
Revenue	280 000	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	5 000	0	0	0
Depreciation	21 000	0	0	0
Impairment	0	0	0	0
Expenditure	188 000	10 000	10 000	7 000
Operating Profit	91 000	−10 000	−10 000	−7 000
Financial Income	0	0	0	0
Financial Costs	89 000	0	0	0
Financial Balance	−89 000	0	0	0
Dividends	0	0	0	0
Net Income	16 000	−10 000	−19 000	3 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	13 000	0	0	9 000
Real Eastate	1 329 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 329 000	0	0	0
Total Fiancial Fixed Assets	0	25 000	25 000	25 000
Total Fixed Assets	1 342 000	25 000	25 000	34 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	163 000	13 000	32 000	41 000
Total Current Assets	203 000	13 000	32 000	41 000
Total Assets	1 545 000	38 000	57 000	76 000
Total Equity	53 000	38 000	48 000	67 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 473 000	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	18 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	9 000	9 000
Total Current Debt	18 000	0	9 000	9 000
Total Equity and Debt	1 545 000	38 000	57 000	76 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,19 %	−26,32 %	−39,58 %	4,48 %
Debt-to-Equity Ratio	27,79	0	0	0
Operating Profit Margin	32,5 %	-	-	-
Current Ratio	11,28	-	3,56	4,56
Quick Ratio	11,28	-	3,56	4,56
Equity Ratio	0,03	1	0,84	0,88
Gross Profit Margin	100 %	-	-	-