LØVFLATEN EIENDOM AS

3676 NOTODDEN

Finances

Share Ownership

Return on Equity

14,27 %

Current Ratio

4,07

Debt-to-Equity Ratio

5,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	480 000	496 000	424 000	384 000
Net Income	119 000	103 000	8 000	−15 000
Total Assets	5 205 000	3 342 000	3 339 000	3 396 000
Total Equity	834 000	715 000	612 000	604 000

Income (NOK)	2022	2021	2020	2019
Revenue	480 000	496 000	424 000	384 000
Expenditure	207 000	248 000	294 000	258 000
Operating Profit	273 000	248 000	130 000	126 000
Financial Income	0	0	0	0
Financial Costs	120 000	116 000	120 000	140 000
Financial Balance	−120 000	−116 000	−120 000	−140 000
Earnings Before Tax	152 000	133 000	10 000	−14 000
Tax	34 000	29 000	2 000	1 000
Net Income	119 000	103 000	8 000	−15 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 573 000	2 872 000	2 792 000	2 912 000
Total Current Assets	631 000	470 000	547 000	484 000
Total Assets	5 205 000	3 342 000	3 339 000	3 396 000
Total Retained Equity	234 000	115 000	12 000	4 000
Total Equity	834 000	715 000	612 000	604 000
Total Long-Term Debt	4 216 000	2 547 000	2 650 000	2 774 000
Total Current Debt	155 000	80 000	78 000	18 000
Total Equity and Debt	5 205 000	3 342 000	3 339 000	3 396 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	−32 000	0
Other Income	480 000	496 000	456 000	384 000
Revenue	480 000	496 000	424 000	384 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	127 000	120 000	120 000	120 000
Impairment	0	0	0	0
Expenditure	207 000	248 000	294 000	258 000
Operating Profit	273 000	248 000	130 000	126 000
Financial Income	0	0	0	0
Financial Costs	120 000	116 000	120 000	140 000
Financial Balance	−120 000	−116 000	−120 000	−140 000
Dividends	0	0	0	0
Net Income	119 000	103 000	8 000	−15 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 423 000	2 665 000	2 528 000	2 590 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	150 000	207 000	264 000	321 000
Total Tangible Assets	4 573 000	2 872 000	2 792 000	2 912 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 573 000	2 872 000	2 792 000	2 912 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	351 000	273 000	485 000	407 000
Total Current Assets	631 000	470 000	547 000	484 000
Total Assets	5 205 000	3 342 000	3 339 000	3 396 000
Total Equity	834 000	715 000	612 000	604 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 216 000	2 547 000	2 650 000	2 774 000
Creditors	34 000	23 000	0	4 000
Unpaid Taxes	64 000	0	78 000	15 000
Dividends	0	0	0	0
Other Current Debt	57 000	57 000	0	0
Total Current Debt	155 000	80 000	78 000	18 000
Total Equity and Debt	5 205 000	3 342 000	3 339 000	3 396 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,27 %	14,41 %	1,31 %	−2,48 %
Debt-to-Equity Ratio	5,06	3,56	4,33	4,59
Operating Profit Margin	56,88 %	50 %	30,66 %	32,81 %
Current Ratio	4,07	5,88	7,01	26,89
Quick Ratio	4,07	5,88	7,01	26,89
Equity Ratio	0,16	0,21	0,18	0,18
Gross Profit Margin	100 %	100 %	100 %	100 %