LANDBRUKETS EIGEDOMSSELSKAP AS

5914 ISDALSTØ

Finances

Share Ownership

Return on Equity

6,82 %

Current Ratio

13,65

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 099 000	777 000	979 000	974 000
Net Income	387 000	105 000	273 000	291 000
Total Assets	5 989 000	5 519 000	5 497 000	5 163 000
Total Equity	5 672 000	5 285 000	5 180 000	4 907 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 099 000	777 000	979 000	974 000
Expenditure	613 000	650 000	611 000	608 000
Operating Profit	487 000	127 000	368 000	367 000
Financial Income	9 000	8 000	7 000	6 000
Financial Costs	0	0	20 000	0
Financial Balance	9 000	8 000	−13 000	6 000
Earnings Before Tax	496 000	135 000	355 000	373 000
Tax	109 000	30 000	83 000	82 000
Net Income	387 000	105 000	273 000	291 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 108 000	3 298 000	3 488 000	3 708 000
Total Current Assets	2 881 000	2 221 000	2 009 000	1 455 000
Total Assets	5 989 000	5 519 000	5 497 000	5 163 000
Total Retained Equity	3 772 000	3 385 000	3 280 000	3 007 000
Total Equity	5 672 000	5 285 000	5 180 000	4 907 000
Total Long-Term Debt	106 000	128 000	148 000	136 000
Total Current Debt	211 000	106 000	169 000	119 000
Total Equity and Debt	5 989 000	5 519 000	5 497 000	5 163 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	889 000	666 000	858 000	833 000
Other Income	211 000	111 000	121 000	141 000
Revenue	1 099 000	777 000	979 000	974 000
Cost of Goods Sold	0	0	0	0
Salary Costs	81 000	74 000	83 000	75 000
Depreciation	190 000	190 000	190 000	190 000
Impairment	0	0	0	0
Expenditure	613 000	650 000	611 000	608 000
Operating Profit	487 000	127 000	368 000	367 000
Financial Income	9 000	8 000	7 000	6 000
Financial Costs	0	0	20 000	0
Financial Balance	9 000	8 000	−13 000	6 000
Dividends	0	0	0	0
Net Income	387 000	105 000	273 000	291 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 108 000	3 298 000	3 488 000	3 678 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 108 000	3 298 000	3 488 000	3 678 000
Total Fiancial Fixed Assets	0	0	0	30 000
Total Fixed Assets	3 108 000	3 298 000	3 488 000	3 708 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 721 000	2 163 000	1 630 000	1 178 000
Total Current Assets	2 881 000	2 221 000	2 009 000	1 455 000
Total Assets	5 989 000	5 519 000	5 497 000	5 163 000
Total Equity	5 672 000	5 285 000	5 180 000	4 907 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	106 000	128 000	148 000	136 000
Creditors	6 000	11 000	49 000	33 000
Unpaid Taxes	51 000	20 000	47 000	55 000
Dividends	0	0	0	0
Other Current Debt	23 000	26 000	3 000	32 000
Total Current Debt	211 000	106 000	169 000	119 000
Total Equity and Debt	5 989 000	5 519 000	5 497 000	5 163 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,82 %	1,99 %	5,27 %	5,93 %
Debt-to-Equity Ratio	0,02	0,02	0,03	0,03
Operating Profit Margin	44,31 %	16,34 %	37,59 %	37,68 %
Current Ratio	13,65	20,95	11,89	12,23
Quick Ratio	13,65	20,95	11,89	12,23
Equity Ratio	0,95	0,96	0,94	0,95
Gross Profit Margin	100 %	100 %	100 %	100 %