LOUISE EIENDOM AS

7045 TRONDHEIM

Finances

Share Ownership

Return on Equity

−14,95 %

Current Ratio

0,59

Debt-to-Equity Ratio

9,97

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 495 000	1 267 000	714 000	197 000
Net Income	−364 000	222 000	171 000	40 000
Total Assets	27 670 000	15 076 000	10 394 000	4 841 000
Total Equity	2 434 000	2 434 000	64 000	64 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 495 000	1 267 000	714 000	197 000
Expenditure	904 000	407 000	147 000	39 000
Operating Profit	591 000	860 000	567 000	158 000
Financial Income	0	0	0	0
Financial Costs	1 057 000	575 000	348 000	108 000
Financial Balance	−1 057 000	−575 000	−348 000	−108 000
Earnings Before Tax	−466 000	285 000	219 000	50 000
Tax	−103 000	63 000	48 000	10 000
Net Income	−364 000	222 000	171 000	40 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 092 000	14 967 000	10 258 000	4 824 000
Total Current Assets	578 000	109 000	135 000	16 000
Total Assets	27 670 000	15 076 000	10 394 000	4 841 000
Total Retained Equity	40 000	40 000	40 000	40 000
Total Equity	2 434 000	2 434 000	64 000	64 000
Total Long-Term Debt	24 263 000	12 293 000	8 549 000	4 085 000
Total Current Debt	973 000	348 000	1 780 000	692 000
Total Equity and Debt	27 670 000	15 076 000	10 394 000	4 841 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 495 000	1 267 000	714 000	197 000
Revenue	1 495 000	1 267 000	714 000	197 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	904 000	407 000	147 000	39 000
Operating Profit	591 000	860 000	567 000	158 000
Financial Income	0	0	0	0
Financial Costs	1 057 000	575 000	348 000	108 000
Financial Balance	−1 057 000	−575 000	−348 000	−108 000
Dividends	0	0	0	0
Net Income	−364 000	222 000	171 000	40 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	27 092 000	14 967 000	10 258 000	4 824 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	27 092 000	14 967 000	10 258 000	4 824 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	27 092 000	14 967 000	10 258 000	4 824 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	82 000	79 000	105 000	16 000
Total Current Assets	578 000	109 000	135 000	16 000
Total Assets	27 670 000	15 076 000	10 394 000	4 841 000
Total Equity	2 434 000	2 434 000	64 000	64 000
Short-Term Group Debt	910 000	285 000	219 000	0
Total Long-Term Debt	24 263 000	12 293 000	8 549 000	4 085 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	63 000	63 000	1 560 000	682 000
Total Current Debt	973 000	348 000	1 780 000	692 000
Total Equity and Debt	27 670 000	15 076 000	10 394 000	4 841 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−14,95 %	9,12 %	267,19 %	62,5 %
Debt-to-Equity Ratio	9,97	5,05	133,58	63,83
Operating Profit Margin	39,53 %	67,88 %	79,41 %	80,2 %
Current Ratio	0,59	0,31	0,08	0,02
Quick Ratio	0,59	0,31	0,08	0,02
Equity Ratio	0,09	0,16	0,01	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %