LARSEN EIENDOM AS

4072 RANDABERG

Finances

Share Ownership

Return on Equity

23,49 %

Current Ratio

6,64

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	488 000	481 000	574 000	562 000
Net Income	335 000	311 000	373 000	374 000
Total Assets	1 587 000	1 245 000	951 000	711 000
Total Equity	1 426 000	1 091 000	780 000	407 000

Income (NOK)	2022	2021	2020	2019
Revenue	488 000	481 000	574 000	562 000
Expenditure	63 000	82 000	96 000	84 000
Operating Profit	424 000	400 000	478 000	478 000
Financial Income	6 000	1 000	1 000	1 000
Financial Costs	0	2 000	0	0
Financial Balance	6 000	−1 000	1 000	1 000
Earnings Before Tax	430 000	399 000	479 000	479 000
Tax	95 000	88 000	105 000	105 000
Net Income	335 000	311 000	373 000	374 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	525 000	536 000	548 000	560 000
Total Current Assets	1 062 000	709 000	403 000	152 000
Total Assets	1 587 000	1 245 000	951 000	711 000
Total Retained Equity	1 326 000	991 000	680 000	307 000
Total Equity	1 426 000	1 091 000	780 000	407 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	160 000	154 000	171 000	305 000
Total Equity and Debt	1 587 000	1 245 000	951 000	711 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	488 000	481 000	574 000	562 000
Revenue	488 000	481 000	574 000	562 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	11 000	12 000	12 000	13 000
Impairment	0	0	0	0
Expenditure	63 000	82 000	96 000	84 000
Operating Profit	424 000	400 000	478 000	478 000
Financial Income	6 000	1 000	1 000	1 000
Financial Costs	0	2 000	0	0
Financial Balance	6 000	−1 000	1 000	1 000
Dividends	0	0	0	200 000
Net Income	335 000	311 000	373 000	374 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	1 000	1 000	1 000
Real Eastate	315 000	315 000	315 000	315 000
Machinery and Plant Facilities	209 000	220 000	232 000	244 000
Fixtures	0	0	0	0
Total Tangible Assets	524 000	535 000	547 000	559 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	525 000	536 000	548 000	560 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	941 000	709 000	403 000	152 000
Total Current Assets	1 062 000	709 000	403 000	152 000
Total Assets	1 587 000	1 245 000	951 000	711 000
Total Equity	1 426 000	1 091 000	780 000	407 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	200 000
Other Current Debt	66 000	66 000	66 000	0
Total Current Debt	160 000	154 000	171 000	305 000
Total Equity and Debt	1 587 000	1 245 000	951 000	711 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,49 %	28,51 %	47,82 %	91,89 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	86,89 %	83,16 %	83,28 %	85,05 %
Current Ratio	6,64	4,6	2,36	0,5
Quick Ratio	6,64	4,6	2,36	0,5
Equity Ratio	0,9	0,88	0,82	0,57
Gross Profit Margin	100 %	100 %	100 %	100 %