LINSTAD EIENDOM AS

2750 GRAN

Finances

Return on Equity

28,65 %

Current Ratio

Debt-to-Equity Ratio

0,9

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 093 000	2 865 000	3 225 000	3 334 000
Net Income	1 018 000	1 120 000	1 270 000	1 581 000
Total Assets	10 176 000	8 746 000	8 570 000	8 844 000
Total Equity	3 553 000	2 535 000	1 415 000	1 084 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 093 000	2 865 000	3 225 000	3 334 000
Expenditure	1 675 000	1 339 000	1 514 000	1 343 000
Operating Profit	1 418 000	1 526 000	1 712 000	1 992 000
Financial Income	6 000	1 000	2 000	2 000
Financial Costs	76 000	58 000	76 000	126 000
Financial Balance	−70 000	−57 000	−74 000	−124 000
Earnings Before Tax	1 349 000	1 469 000	1 638 000	1 868 000
Tax	330 000	349 000	368 000	287 000
Net Income	1 018 000	1 120 000	1 270 000	1 581 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 752 000	6 988 000	7 076 000	7 491 000
Total Current Assets	3 425 000	1 758 000	1 495 000	1 353 000
Total Assets	10 176 000	8 746 000	8 570 000	8 844 000
Total Retained Equity	471 000	−548 000	−1 667 000	1 062 000
Total Equity	3 553 000	2 535 000	1 415 000	1 084 000
Total Long-Term Debt	3 200 000	1 733 000	2 384 000	2 973 000
Total Current Debt	3 423 000	4 477 000	4 771 000	4 787 000
Total Equity and Debt	10 176 000	8 746 000	8 570 000	8 844 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 093 000	2 865 000	3 225 000	3 334 000
Revenue	3 093 000	2 865 000	3 225 000	3 334 000
Cost of Goods Sold	0	0	0	0
Salary Costs	40 000	0	0	0
Depreciation	401 000	372 000	380 000	421 000
Impairment	0	0	0	0
Expenditure	1 675 000	1 339 000	1 514 000	1 343 000
Operating Profit	1 418 000	1 526 000	1 712 000	1 992 000
Financial Income	6 000	1 000	2 000	2 000
Financial Costs	76 000	58 000	76 000	126 000
Financial Balance	−70 000	−57 000	−74 000	−124 000
Dividends	0	0	0	0
Net Income	1 018 000	1 120 000	1 270 000	1 581 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	144 000
Real Eastate	6 318 000	6 672 000	7 025 000	7 283 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	247 000	129 000	26 000	39 000
Total Tangible Assets	6 565 000	6 801 000	7 051 000	7 322 000
Total Fiancial Fixed Assets	186 000	186 000	25 000	25 000
Total Fixed Assets	6 752 000	6 988 000	7 076 000	7 491 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 938 000	1 549 000	1 266 000	1 176 000
Total Current Assets	3 425 000	1 758 000	1 495 000	1 353 000
Total Assets	10 176 000	8 746 000	8 570 000	8 844 000
Total Equity	3 553 000	2 535 000	1 415 000	1 084 000
Short-Term Group Debt	1 600 000	4 000 000	4 000 000	3 107 000
Total Long-Term Debt	3 200 000	1 733 000	2 384 000	2 973 000
Creditors	210 000	53 000	103 000	55 000
Unpaid Taxes	186 000	75 000	134 000	0
Dividends	0	0	0	0
Other Current Debt	1 097 000	0	310 000	1 203 000
Total Current Debt	3 423 000	4 477 000	4 771 000	4 787 000
Total Equity and Debt	10 176 000	8 746 000	8 570 000	8 844 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,65 %	44,18 %	89,75 %	145,85 %
Debt-to-Equity Ratio	0,9	0,68	1,68	2,74
Operating Profit Margin	45,85 %	53,26 %	53,09 %	59,75 %
Current Ratio	1	0,39	0,31	0,28
Quick Ratio	1	0,39	0,31	0,28
Equity Ratio	0,35	0,29	0,17	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %