LAR STRYKERVEIEN 6 AS

1712 GRÅLUM

Finances

Share Ownership

Return on Equity

23,29 %

Current Ratio

0,24

Debt-to-Equity Ratio

0,79

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 317 000	1 250 000	1 245 000	1 171 000
Net Income	806 000	768 000	750 000	657 000
Total Assets	6 888 000	6 424 000	6 273 000	5 911 000
Total Equity	3 460 000	2 926 000	2 374 000	2 091 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 317 000	1 250 000	1 245 000	1 171 000
Expenditure	242 000	232 000	216 000	210 000
Operating Profit	1 076 000	1 019 000	1 030 000	962 000
Financial Income	67 000	46 000	32 000	6 000
Financial Costs	109 000	80 000	100 000	125 000
Financial Balance	−42 000	−34 000	−68 000	−119 000
Earnings Before Tax	1 033 000	985 000	962 000	843 000
Tax	227 000	217 000	212 000	185 000
Net Income	806 000	768 000	750 000	657 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 715 000	6 262 000	6 120 000	5 760 000
Total Current Assets	173 000	162 000	153 000	151 000
Total Assets	6 888 000	6 424 000	6 273 000	5 911 000
Total Retained Equity	3 210 000	2 676 000	2 124 000	1 841 000
Total Equity	3 460 000	2 926 000	2 374 000	2 091 000
Total Long-Term Debt	2 719 000	2 886 000	3 050 000	3 210 000
Total Current Debt	709 000	612 000	850 000	609 000
Total Equity and Debt	6 888 000	6 424 000	6 273 000	5 911 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 317 000	1 250 000	1 245 000	1 171 000
Revenue	1 317 000	1 250 000	1 245 000	1 171 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	82 000	82 000	82 000	82 000
Impairment	0	0	0	0
Expenditure	242 000	232 000	216 000	210 000
Operating Profit	1 076 000	1 019 000	1 030 000	962 000
Financial Income	67 000	46 000	32 000	6 000
Financial Costs	109 000	80 000	100 000	125 000
Financial Balance	−42 000	−34 000	−68 000	−119 000
Dividends	0	0	0	0
Net Income	806 000	768 000	750 000	657 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 211 000	5 293 000	5 374 000	5 456 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 211 000	5 293 000	5 374 000	5 456 000
Total Fiancial Fixed Assets	1 504 000	969 000	745 000	304 000
Total Fixed Assets	6 715 000	6 262 000	6 120 000	5 760 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	173 000	162 000	153 000	151 000
Total Assets	6 888 000	6 424 000	6 273 000	5 911 000
Total Equity	3 460 000	2 926 000	2 374 000	2 091 000
Short-Term Group Debt	349 000	277 000	600 000	332 000
Total Long-Term Debt	2 719 000	2 886 000	3 050 000	3 210 000
Creditors	13 000	13 000	13 000	0
Unpaid Taxes	53 000	48 000	49 000	48 000
Dividends	0	0	0	0
Other Current Debt	166 000	144 000	138 000	150 000
Total Current Debt	709 000	612 000	850 000	609 000
Total Equity and Debt	6 888 000	6 424 000	6 273 000	5 911 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,29 %	26,25 %	31,59 %	31,42 %
Debt-to-Equity Ratio	0,79	0,99	1,28	1,54
Operating Profit Margin	81,7 %	81,52 %	82,73 %	82,15 %
Current Ratio	0,24	0,26	0,18	0,25
Quick Ratio	0,24	0,26	0,18	0,25
Equity Ratio	0,5	0,46	0,38	0,35
Gross Profit Margin	100 %	100 %	100 %	100 %