LANDBODEN BOLIG AS

5200 OS

Finances

Share Ownership

Return on Equity

115,57 %

Current Ratio

1,32

Debt-to-Equity Ratio

16,8

Key figures (NOK)	2022	2021	2020	2019
Revenue	49 152 000	0	0	0
Net Income	1 232 000	−83 000	−104 000	−8 000
Total Assets	77 406 000	26 165 000	18 360 000	15 776 000
Total Equity	1 066 000	−166 000	−83 000	22 000

Income (NOK)	2022	2021	2020	2019
Revenue	49 152 000	0	0	0
Expenditure	47 572 000	117 000	133 000	11 000
Operating Profit	1 580 000	−117 000	−133 000	−11 000
Financial Income	5 000	15 000	1 000	0
Financial Costs	5 000	5 000	1 000	0
Financial Balance	0	10 000	0	0
Earnings Before Tax	1 580 000	−107 000	−134 000	−11 000
Tax	348 000	−24 000	−29 000	−2 000
Net Income	1 232 000	−83 000	−104 000	−8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	55 000	32 000	2 000
Total Current Assets	77 406 000	26 109 000	18 328 000	15 774 000
Total Assets	77 406 000	26 165 000	18 360 000	15 776 000
Total Retained Equity	1 036 000	−196 000	−113 000	−8 000
Total Equity	1 066 000	−166 000	−83 000	22 000
Total Long-Term Debt	17 907 000	25 200 000	17 734 000	15 544 000
Total Current Debt	58 433 000	1 131 000	709 000	211 000
Total Equity and Debt	77 406 000	26 165 000	18 360 000	15 776 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	49 152 000	0	0	0
Other Income	0	0	0	0
Revenue	49 152 000	0	0	0
Cost of Goods Sold	47 425 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	47 572 000	117 000	133 000	11 000
Operating Profit	1 580 000	−117 000	−133 000	−11 000
Financial Income	5 000	15 000	1 000	0
Financial Costs	5 000	5 000	1 000	0
Financial Balance	0	10 000	0	0
Dividends	0	0	0	0
Net Income	1 232 000	−83 000	−104 000	−8 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	32 000	0
Total Intangible Assets	0	55 000	32 000	2 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	55 000	32 000	2 000
Stock	53 354 000	25 886 000	17 714 000	15 625 000
Total Investments	0	0	0	0
Cash, Bank	1 577 000	223 000	614 000	149 000
Total Current Assets	77 406 000	26 109 000	18 328 000	15 774 000
Total Assets	77 406 000	26 165 000	18 360 000	15 776 000
Total Equity	1 066 000	−166 000	−83 000	22 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	17 907 000	25 200 000	17 734 000	15 544 000
Creditors	5 932 000	1 131 000	681 000	211 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	28 000	0
Total Current Debt	58 433 000	1 131 000	709 000	211 000
Total Equity and Debt	77 406 000	26 165 000	18 360 000	15 776 000

Financial indicators	2022	2021	2020	2019
Return on Equity	115,57 %	50 %	125,3 %	−36,36 %
Debt-to-Equity Ratio	16,8	−151,81	−213,66	706,55
Operating Profit Margin	3,21 %	-	-	-
Current Ratio	1,32	23,08	25,85	74,76
Quick Ratio	15,24	−1,05	−1,08	−1,02
Equity Ratio	0,01	−0,01	−0	0
Gross Profit Margin	3,51 %	-	-	-