LARSAMYRÅ SANDNES AS

4313 SANDNES

Finances

Share Ownership

Return on Equity

3,48 %

Current Ratio

0,09

Debt-to-Equity Ratio

1,94

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 692 000	3 282 000	3 066 000	2 702 000
Net Income	587 000	412 000	76 000	73 000
Total Assets	53 971 000	52 743 000	49 755 000	51 585 000
Total Equity	16 880 000	16 293 000	15 881 000	15 805 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 692 000	3 282 000	3 066 000	2 702 000
Expenditure	2 550 000	1 851 000	1 898 000	1 456 000
Operating Profit	2 142 000	1 431 000	1 168 000	1 247 000
Financial Income	8 000	6 000	7 000	10 000
Financial Costs	1 397 000	891 000	945 000	1 163 000
Financial Balance	−1 389 000	−885 000	−938 000	−1 153 000
Earnings Before Tax	753 000	546 000	230 000	93 000
Tax	166 000	134 000	154 000	21 000
Net Income	587 000	412 000	76 000	73 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	53 563 000	51 876 000	49 252 000	49 925 000
Total Current Assets	408 000	867 000	502 000	1 659 000
Total Assets	53 971 000	52 743 000	49 755 000	51 585 000
Total Retained Equity	1 782 000	1 194 000	783 000	707 000
Total Equity	16 880 000	16 293 000	15 881 000	15 805 000
Total Long-Term Debt	32 707 000	32 518 000	30 353 000	30 418 000
Total Current Debt	4 384 000	3 932 000	3 520 000	5 361 000
Total Equity and Debt	53 971 000	52 743 000	49 755 000	51 585 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 692 000	3 282 000	3 066 000	2 702 000
Revenue	4 692 000	3 282 000	3 066 000	2 702 000
Cost of Goods Sold	0	0	200 000	270 000
Salary Costs	0	0	0	0
Depreciation	898 000	846 000	801 000	771 000
Impairment	0	0	0	0
Expenditure	2 550 000	1 851 000	1 898 000	1 456 000
Operating Profit	2 142 000	1 431 000	1 168 000	1 247 000
Financial Income	8 000	6 000	7 000	10 000
Financial Costs	1 397 000	891 000	945 000	1 163 000
Financial Balance	−1 389 000	−885 000	−938 000	−1 153 000
Dividends	0	0	0	0
Net Income	587 000	412 000	76 000	73 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	53 505 000	51 736 000	49 006 000	49 595 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	58 000	139 000	246 000	330 000
Total Tangible Assets	53 563 000	51 876 000	49 252 000	49 925 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	53 563 000	51 876 000	49 252 000	49 925 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	66 000	261 000	21 000	662 000
Total Current Assets	408 000	867 000	502 000	1 659 000
Total Assets	53 971 000	52 743 000	49 755 000	51 585 000
Total Equity	16 880 000	16 293 000	15 881 000	15 805 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	32 707 000	32 518 000	30 353 000	30 418 000
Creditors	141 000	1 013 000	82 000	210 000
Unpaid Taxes	50 000	50 000	148 000	2 138 000
Dividends	0	0	0	0
Other Current Debt	4 193 000	2 869 000	3 290 000	3 013 000
Total Current Debt	4 384 000	3 932 000	3 520 000	5 361 000
Total Equity and Debt	53 971 000	52 743 000	49 755 000	51 585 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,48 %	2,53 %	0,48 %	0,46 %
Debt-to-Equity Ratio	1,94	2	1,91	1,92
Operating Profit Margin	45,65 %	43,6 %	38,1 %	46,15 %
Current Ratio	0,09	0,22	0,14	0,31
Quick Ratio	0,09	0,22	0,14	0,31
Equity Ratio	0,31	0,31	0,32	0,31
Gross Profit Margin	100 %	100 %	93,48 %	90,01 %