LEGACY EIENDOM AS

1369 STABEKK

Finances

Share Ownership

Return on Equity

22,39 %

Current Ratio

0,15

Debt-to-Equity Ratio

0,79

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 702 000	1 631 000	1 638 000	1 641 000
Net Income	381 000	429 000	193 000	507 000
Total Assets	5 547 000	5 742 000	5 499 000	5 510 000
Total Equity	1 702 000	1 702 000	1 722 000	1 729 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 702 000	1 631 000	1 638 000	1 641 000
Expenditure	1 150 000	1 026 000	1 325 000	910 000
Operating Profit	553 000	605 000	312 000	730 000
Financial Income	1 000	0	1 000	0
Financial Costs	65 000	55 000	65 000	80 000
Financial Balance	−64 000	−55 000	−64 000	−80 000
Earnings Before Tax	488 000	550 000	248 000	650 000
Tax	108 000	121 000	55 000	143 000
Net Income	381 000	429 000	193 000	507 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 182 000	5 182 000	5 182 000	5 079 000
Total Current Assets	364 000	559 000	317 000	431 000
Total Assets	5 547 000	5 742 000	5 499 000	5 510 000
Total Retained Equity	1 601 000	1 600 000	1 621 000	1 628 000
Total Equity	1 702 000	1 702 000	1 722 000	1 729 000
Total Long-Term Debt	1 337 000	1 415 000	1 502 000	1 590 000
Total Current Debt	2 507 000	2 626 000	2 275 000	2 191 000
Total Equity and Debt	5 547 000	5 742 000	5 499 000	5 510 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 702 000	1 631 000	1 638 000	1 641 000
Revenue	1 702 000	1 631 000	1 638 000	1 641 000
Cost of Goods Sold	0	0	0	0
Salary Costs	479 000	479 000	476 000	479 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 150 000	1 026 000	1 325 000	910 000
Operating Profit	553 000	605 000	312 000	730 000
Financial Income	1 000	0	1 000	0
Financial Costs	65 000	55 000	65 000	80 000
Financial Balance	−64 000	−55 000	−64 000	−80 000
Dividends	380 000	450 000	200 000	500 000
Net Income	381 000	429 000	193 000	507 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 182 000	5 182 000	5 182 000	5 079 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 182 000	5 182 000	5 182 000	5 079 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 182 000	5 182 000	5 182 000	5 079 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	354 000	514 000	284 000	389 000
Total Current Assets	364 000	559 000	317 000	431 000
Total Assets	5 547 000	5 742 000	5 499 000	5 510 000
Total Equity	1 702 000	1 702 000	1 722 000	1 729 000
Short-Term Group Debt	1 970 000	1 970 000	1 980 000	1 480 000
Total Long-Term Debt	1 337 000	1 415 000	1 502 000	1 590 000
Creditors	13 000	51 000	5 000	1 000
Unpaid Taxes	28 000	28 000	28 000	29 000
Dividends	380 000	450 000	200 000	500 000
Other Current Debt	8 000	6 000	8 000	38 000
Total Current Debt	2 507 000	2 626 000	2 275 000	2 191 000
Total Equity and Debt	5 547 000	5 742 000	5 499 000	5 510 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,39 %	25,21 %	11,21 %	29,32 %
Debt-to-Equity Ratio	0,79	0,83	0,87	0,92
Operating Profit Margin	32,49 %	37,09 %	19,05 %	44,49 %
Current Ratio	0,15	0,21	0,14	0,2
Quick Ratio	0,15	0,21	0,14	0,2
Equity Ratio	0,31	0,3	0,31	0,31
Gross Profit Margin	100 %	100 %	100 %	100 %