LOKANDER EIENDOM AS

4950 RISØR

Finances

Return on Equity

−2,83 %

Current Ratio

32,25

Debt-to-Equity Ratio

2,99

Key figures (NOK)	2022	2021	2020	2019
Revenue	480 000	520 000	456 000	360 000
Net Income	−31 000	47 000	395 000	554 000
Total Assets	4 406 000	4 237 000	4 415 000	3 556 000
Total Equity	1 097 000	1 128 000	1 081 000	686 000

Income (NOK)	2022	2021	2020	2019
Revenue	480 000	520 000	456 000	360 000
Expenditure	341 000	310 000	288 000	210 000
Operating Profit	139 000	211 000	169 000	150 000
Financial Income	0	0	500 000	103 000
Financial Costs	180 000	150 000	162 000	−329 000
Financial Balance	−180 000	−150 000	338 000	432 000
Earnings Before Tax	−40 000	61 000	506 000	582 000
Tax	−9 000	13 000	111 000	28 000
Net Income	−31 000	47 000	395 000	554 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 631 000	3 396 000	3 401 000	3 023 000
Total Current Assets	774 000	841 000	1 014 000	533 000
Total Assets	4 406 000	4 237 000	4 415 000	3 556 000
Total Retained Equity	995 000	1 026 000	979 000	584 000
Total Equity	1 097 000	1 128 000	1 081 000	686 000
Total Long-Term Debt	3 285 000	3 089 000	3 180 000	2 711 000
Total Current Debt	24 000	20 000	154 000	159 000
Total Equity and Debt	4 406 000	4 237 000	4 415 000	3 556 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	480 000	520 000	456 000	360 000
Revenue	480 000	520 000	456 000	360 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	202 000	175 000	130 000	77 000
Impairment	0	0	0	0
Expenditure	341 000	310 000	288 000	210 000
Operating Profit	139 000	211 000	169 000	150 000
Financial Income	0	0	500 000	103 000
Financial Costs	180 000	150 000	162 000	−329 000
Financial Balance	−180 000	−150 000	338 000	432 000
Dividends	0	0	0	0
Net Income	−31 000	47 000	395 000	554 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 119 000	1 973 000	2 042 000	2 112 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	760 000	670 000	606 000	159 000
Total Tangible Assets	2 879 000	2 643 000	2 648 000	2 270 000
Total Fiancial Fixed Assets	753 000	753 000	753 000	753 000
Total Fixed Assets	3 631 000	3 396 000	3 401 000	3 023 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	724 000	841 000	389 000	337 000
Total Current Assets	774 000	841 000	1 014 000	533 000
Total Assets	4 406 000	4 237 000	4 415 000	3 556 000
Total Equity	1 097 000	1 128 000	1 081 000	686 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 285 000	3 089 000	3 180 000	2 711 000
Creditors	5 000	0	154 000	159 000
Unpaid Taxes	19 000	18 000	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	24 000	20 000	154 000	159 000
Total Equity and Debt	4 406 000	4 237 000	4 415 000	3 556 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,83 %	4,17 %	36,54 %	80,76 %
Debt-to-Equity Ratio	2,99	2,74	2,94	3,95
Operating Profit Margin	28,96 %	40,58 %	37,06 %	41,67 %
Current Ratio	32,25	42,05	6,58	3,35
Quick Ratio	32,25	42,05	6,58	3,35
Equity Ratio	0,25	0,27	0,24	0,19
Gross Profit Margin	100 %	100 %	100 %	100 %