LANGERUDBERGET BORETTSLAG

2212 KONGSVINGER

Finances

Share Ownership

Return on Equity

11,62 %

Current Ratio

3,82

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 428 000	5 428 000	5 332 000	5 308 000
Net Income	1 148 000	1 359 000	1 551 000	−317 000
Total Assets	41 394 000	41 032 000	40 566 000	39 891 000
Total Equity	9 879 000	8 731 000	7 371 000	5 820 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 428 000	5 428 000	5 332 000	5 308 000
Expenditure	3 671 000	3 664 000	3 249 000	3 402 000
Operating Profit	1 756 000	1 764 000	2 083 000	1 906 000
Financial Income	47 000	43 000	42 000	44 000
Financial Costs	655 000	447 000	574 000	2 266 000
Financial Balance	−608 000	−404 000	−532 000	−2 222 000
Earnings Before Tax	1 148 000	1 359 000	1 551 000	−317 000
Tax	0	0	0	0
Net Income	1 148 000	1 359 000	1 551 000	−317 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	39 065 000	39 122 000	38 473 000	38 525 000
Total Current Assets	2 329 000	1 910 000	2 093 000	1 366 000
Total Assets	41 394 000	41 032 000	40 566 000	39 891 000
Total Retained Equity	9 871 000	8 723 000	7 363 000	5 812 000
Total Equity	9 879 000	8 731 000	7 371 000	5 820 000
Total Long-Term Debt	29 626 000	30 817 000	32 106 000	33 345 000
Total Current Debt	609 000	524 000	529 000	486 000
Total Equity and Debt	41 394 000	41 032 000	40 566 000	39 891 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	5 428 000	5 428 000	5 332 000	5 308 000
Revenue	5 428 000	5 428 000	5 332 000	5 308 000
Cost of Goods Sold	0	0	0	0
Salary Costs	192 000	195 000	186 000	196 000
Depreciation	57 000	53 000	52 000	53 000
Impairment	0	0	0	0
Expenditure	3 671 000	3 664 000	3 249 000	3 402 000
Operating Profit	1 756 000	1 764 000	2 083 000	1 906 000
Financial Income	47 000	43 000	42 000	44 000
Financial Costs	655 000	447 000	574 000	2 266 000
Financial Balance	−608 000	−404 000	−532 000	−2 222 000
Dividends	0	0	0	0
Net Income	1 148 000	1 359 000	1 551 000	−317 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	38 835 000	38 835 000	38 202 000	38 202 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	229 000	286 000	271 000	323 000
Total Tangible Assets	39 065 000	39 122 000	38 473 000	38 525 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	39 065 000	39 122 000	38 473 000	38 525 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 513 000	1 146 000	1 603 000	873 000
Total Current Assets	2 329 000	1 910 000	2 093 000	1 366 000
Total Assets	41 394 000	41 032 000	40 566 000	39 891 000
Total Equity	9 879 000	8 731 000	7 371 000	5 820 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	29 626 000	30 817 000	32 106 000	33 345 000
Creditors	572 000	502 000	429 000	368 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	38 000	22 000	99 000	118 000
Total Current Debt	609 000	524 000	529 000	486 000
Total Equity and Debt	41 394 000	41 032 000	40 566 000	39 891 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,62 %	15,57 %	21,04 %	−5,45 %
Debt-to-Equity Ratio	3	3,53	4,36	5,73
Operating Profit Margin	32,35 %	32,5 %	39,07 %	35,91 %
Current Ratio	3,82	3,65	3,96	2,81
Quick Ratio	3,82	3,65	3,96	2,81
Equity Ratio	0,24	0,21	0,18	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %