LAND BOLIGUTVIKLING AS

6876 SKJOLDEN

Finances

Share Ownership

Return on Equity

−7,54 %

Current Ratio

4,58

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	100 000	100 000	59 000	117 000
Net Income	−144 000	−62 000	−125 000	−16 000
Total Assets	1 996 000	2 404 000	1 639 000	1 642 000
Total Equity	1 910 000	1 924 000	1 604 000	1 604 000

Income (NOK)	2022	2021	2020	2019
Revenue	100 000	100 000	59 000	117 000
Expenditure	272 000	186 000	191 000	126 000
Operating Profit	−172 000	−87 000	−137 000	−9 000
Financial Income	0	0	0	0
Financial Costs	0	8 000	0	11 000
Financial Balance	0	−8 000	0	−11 000
Earnings Before Tax	−172 000	−95 000	−137 000	−20 000
Tax	−28 000	−33 000	−12 000	−4 000
Net Income	−144 000	−62 000	−125 000	−16 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 602 000	1 771 000	1 200 000	1 330 000
Total Current Assets	394 000	633 000	439 000	312 000
Total Assets	1 996 000	2 404 000	1 639 000	1 642 000
Total Retained Equity	1 513 000	1 527 000	1 207 000	1 207 000
Total Equity	1 910 000	1 924 000	1 604 000	1 604 000
Total Long-Term Debt	0	0	0	6 000
Total Current Debt	86 000	480 000	35 000	32 000
Total Equity and Debt	1 996 000	2 404 000	1 639 000	1 642 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	100 000	100 000	59 000	117 000
Other Income	0	0	0	0
Revenue	100 000	100 000	59 000	117 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	169 000	91 000	42 000	53 000
Impairment	0	0	87 000	0
Expenditure	272 000	186 000	191 000	126 000
Operating Profit	−172 000	−87 000	−137 000	−9 000
Financial Income	0	0	0	0
Financial Costs	0	8 000	0	11 000
Financial Balance	0	−8 000	0	−11 000
Dividends	0	0	0	0
Net Income	−144 000	−62 000	−125 000	−16 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 098 000	1 123 000	1 149 000	1 263 000
Machinery and Plant Facilities	490 000	627 000	16 000	26 000
Fixtures	14 000	20 000	27 000	33 000
Total Tangible Assets	1 602 000	1 771 000	1 192 000	1 322 000
Total Fiancial Fixed Assets	0	0	8 000	8 000
Total Fixed Assets	1 602 000	1 771 000	1 200 000	1 330 000
Stock	110 000	112 000	120 000	124 000
Total Investments	0	0	0	0
Cash, Bank	114 000	27 000	156 000	91 000
Total Current Assets	394 000	633 000	439 000	312 000
Total Assets	1 996 000	2 404 000	1 639 000	1 642 000
Total Equity	1 910 000	1 924 000	1 604 000	1 604 000
Short-Term Group Debt	0	300 000	0	0
Total Long-Term Debt	0	0	0	6 000
Creditors	3 000	4 000	3 000	3 000
Unpaid Taxes	0	0	3 000	5 000
Dividends	0	0	0	0
Other Current Debt	75 000	100 000	1 000	1 000
Total Current Debt	86 000	480 000	35 000	32 000
Total Equity and Debt	1 996 000	2 404 000	1 639 000	1 642 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−7,54 %	−3,22 %	−7,79 %	−1 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−172 %	−87 %	−232,2 %	−7,69 %
Current Ratio	4,58	1,32	12,54	9,75
Quick Ratio	−16,42	1,72	−5,16	−3,39
Equity Ratio	0,96	0,8	0,98	0,98
Gross Profit Margin	100 %	100 %	100 %	100 %