LAKSØYEN EIENDOM AS

7320 FANNREM

Finances

Return on Equity

−6,7 %

Current Ratio

2,86

Debt-to-Equity Ratio

0,85

Key figures (NOK)	2022	2021	2020	2019
Revenue	379 000	147 000	161 000	251 000
Net Income	−287 000	3 498 000	−17 000	1 680 000
Total Assets	8 006 000	8 297 000	5 639 000	5 375 000
Total Equity	4 286 000	5 179 000	1 681 000	1 698 000

Income (NOK)	2022	2021	2020	2019
Revenue	379 000	147 000	161 000	251 000
Expenditure	540 000	788 000	154 000	235 000
Operating Profit	−161 000	−642 000	7 000	15 000
Financial Income	9 000	4 055 000	47 000	1 820 000
Financial Costs	217 000	71 000	119 000	155 000
Financial Balance	−208 000	3 984 000	−72 000	1 665 000
Earnings Before Tax	−368 000	3 343 000	−65 000	1 680 000
Tax	−81 000	−156 000	−47 000	0
Net Income	−287 000	3 498 000	−17 000	1 680 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 766 000	7 654 000	5 639 000	4 773 000
Total Current Assets	240 000	643 000	0	602 000
Total Assets	8 006 000	8 297 000	5 639 000	5 375 000
Total Retained Equity	4 263 000	5 156 000	1 658 000	1 675 000
Total Equity	4 286 000	5 179 000	1 681 000	1 698 000
Total Long-Term Debt	3 636 000	3 090 000	3 640 000	3 375 000
Total Current Debt	84 000	28 000	318 000	302 000
Total Equity and Debt	8 006 000	8 297 000	5 639 000	5 375 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 000	0	13 000	0
Other Income	369 000	147 000	148 000	251 000
Revenue	379 000	147 000	161 000	251 000
Cost of Goods Sold	286 000	178 000	0	70 000
Salary Costs	4 000	0	0	8 000
Depreciation	32 000	28 000	21 000	1 000
Impairment	0	0	0	0
Expenditure	540 000	788 000	154 000	235 000
Operating Profit	−161 000	−642 000	7 000	15 000
Financial Income	9 000	4 055 000	47 000	1 820 000
Financial Costs	217 000	71 000	119 000	155 000
Financial Balance	−208 000	3 984 000	−72 000	1 665 000
Dividends	606 000	0	0	0
Net Income	−287 000	3 498 000	−17 000	1 680 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	284 000	203 000	47 000	0
Real Eastate	6 926 000	6 926 000	4 731 000	4 731 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	39 000	72 000	40 000	42 000
Total Tangible Assets	6 965 000	6 998 000	4 771 000	4 773 000
Total Fiancial Fixed Assets	517 000	453 000	821 000	1 000
Total Fixed Assets	7 766 000	7 654 000	5 639 000	4 773 000
Stock	0	0	0	0
Total Investments	2 000	395 000	0	0
Cash, Bank	194 000	236 000	0	602 000
Total Current Assets	240 000	643 000	0	602 000
Total Assets	8 006 000	8 297 000	5 639 000	5 375 000
Total Equity	4 286 000	5 179 000	1 681 000	1 698 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 636 000	3 090 000	3 640 000	3 375 000
Creditors	59 000	9 000	3 000	26 000
Unpaid Taxes	0	0	0	0
Dividends	606 000	0	0	0
Other Current Debt	25 000	19 000	315 000	276 000
Total Current Debt	84 000	28 000	318 000	302 000
Total Equity and Debt	8 006 000	8 297 000	5 639 000	5 375 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−6,7 %	67,54 %	−1,01 %	98,94 %
Debt-to-Equity Ratio	0,85	0,6	2,17	1,99
Operating Profit Margin	−42,48 %	−436,73 %	4,35 %	5,98 %
Current Ratio	2,86	22,96	0	1,99
Quick Ratio	2,86	22,96	0	1,99
Equity Ratio	0,54	0,62	0,3	0,32
Gross Profit Margin	24,54 %	−21,09 %	100 %	72,11 %