LINCO EIENDOM AS

4818 FÆRVIK

Finances

Return on Equity

83,33 %

Current Ratio

0,68

Debt-to-Equity Ratio

2,71

Key figures (NOK)	2022	2021	2020	2019
Revenue	497 000	441 000	429 000	433 000
Net Income	1 440 000	−1 353 000	−340 000	123 000
Total Assets	6 838 000	4 949 000	5 149 000	4 005 000
Total Equity	1 728 000	349 000	1 891 000	2 231 000

Income (NOK)	2022	2021	2020	2019
Revenue	497 000	441 000	429 000	433 000
Expenditure	235 000	209 000	240 000	199 000
Operating Profit	263 000	232 000	189 000	234 000
Financial Income	58 000	54 000	3 000	0
Financial Costs	−1 459 000	1 916 000	509 000	77 000
Financial Balance	1 517 000	−1 862 000	−506 000	−77 000
Earnings Before Tax	1 780 000	−1 630 000	−317 000	158 000
Tax	340 000	−277 000	23 000	35 000
Net Income	1 440 000	−1 353 000	−340 000	123 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 545 000	4 453 000	4 890 000	3 726 000
Total Current Assets	293 000	497 000	259 000	280 000
Total Assets	6 838 000	4 949 000	5 149 000	4 005 000
Total Retained Equity	1 628 000	249 000	1 791 000	2 131 000
Total Equity	1 728 000	349 000	1 891 000	2 231 000
Total Long-Term Debt	4 680 000	4 463 000	3 215 000	1 243 000
Total Current Debt	429 000	138 000	42 000	531 000
Total Equity and Debt	6 838 000	4 949 000	5 149 000	4 005 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	497 000	441 000	429 000	433 000
Other Income	0	0	0	0
Revenue	497 000	441 000	429 000	433 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	89 000	89 000	89 000	95 000
Impairment	0	0	0	0
Expenditure	235 000	209 000	240 000	199 000
Operating Profit	263 000	232 000	189 000	234 000
Financial Income	58 000	54 000	3 000	0
Financial Costs	−1 459 000	1 916 000	509 000	77 000
Financial Balance	1 517 000	−1 862 000	−506 000	−77 000
Dividends	60 000	0	0	0
Net Income	1 440 000	−1 353 000	−340 000	123 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 126 000	3 216 000	3 305 000	3 394 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 126 000	3 216 000	3 305 000	3 394 000
Total Fiancial Fixed Assets	3 419 000	1 237 000	1 585 000	332 000
Total Fixed Assets	6 545 000	4 453 000	4 890 000	3 726 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	91 000	20 000	25 000	34 000
Total Current Assets	293 000	497 000	259 000	280 000
Total Assets	6 838 000	4 949 000	5 149 000	4 005 000
Total Equity	1 728 000	349 000	1 891 000	2 231 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 680 000	4 463 000	3 215 000	1 243 000
Creditors	260 000	116 000	20 000	6 000
Unpaid Taxes	35 000	16 000	13 000	10 000
Dividends	60 000	0	0	0
Other Current Debt	134 000	6 000	9 000	515 000
Total Current Debt	429 000	138 000	42 000	531 000
Total Equity and Debt	6 838 000	4 949 000	5 149 000	4 005 000

Financial indicators	2022	2021	2020	2019
Return on Equity	83,33 %	−387,68 %	−17,98 %	5,51 %
Debt-to-Equity Ratio	2,71	12,79	1,7	0,56
Operating Profit Margin	52,92 %	52,61 %	44,06 %	54,04 %
Current Ratio	0,68	3,6	6,17	0,53
Quick Ratio	0,68	3,6	6,17	0,53
Equity Ratio	0,25	0,07	0,37	0,56
Gross Profit Margin	100 %	100 %	100 %	100 %