LANGÅSEN BORETTSLAG

1725 SARPSBORG

Finances

Share Ownership

Return on Equity

−54,81 %

Current Ratio

14,8

Debt-to-Equity Ratio

−17,42

Key figures (NOK)	2022	2021	2020	2019
Revenue	630 000	630 000	630 000	593 000
Net Income	211 000	230 000	−253 000	−4 404 000
Total Assets	6 356 000	6 269 000	6 218 000	6 308 000
Total Equity	−385 000	−596 000	−826 000	−573 000

Income (NOK)	2022	2021	2020	2019
Revenue	630 000	630 000	630 000	593 000
Expenditure	305 000	321 000	766 000	4 886 000
Operating Profit	325 000	310 000	−136 000	−4 294 000
Financial Income	6 000	0	1 000	3 000
Financial Costs	123 000	83 000	121 000	116 000
Financial Balance	−117 000	−83 000	−120 000	−113 000
Earnings Before Tax	328 000	313 000	−133 000	−4 291 000
Tax	0	0	0	0
Net Income	211 000	230 000	−253 000	−4 404 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 838 000	5 838 000	5 838 000	5 838 000
Total Current Assets	518 000	430 000	379 000	470 000
Total Assets	6 356 000	6 269 000	6 218 000	6 308 000
Total Retained Equity	−386 000	−597 000	−827 000	−574 000
Total Equity	−385 000	−596 000	−826 000	−573 000
Total Long-Term Debt	6 706 000	6 861 000	7 034 000	6 389 000
Total Current Debt	35 000	4 000	10 000	493 000
Total Equity and Debt	6 356 000	6 269 000	6 218 000	6 308 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	630 000	630 000	630 000	593 000
Revenue	630 000	630 000	630 000	593 000
Cost of Goods Sold	0	0	0	0
Salary Costs	30 000	29 000	54 000	48 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	305 000	321 000	766 000	4 886 000
Operating Profit	325 000	310 000	−136 000	−4 294 000
Financial Income	6 000	0	1 000	3 000
Financial Costs	123 000	83 000	121 000	116 000
Financial Balance	−117 000	−83 000	−120 000	−113 000
Dividends	0	0	0	0
Net Income	211 000	230 000	−253 000	−4 404 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 838 000	5 838 000	5 838 000	5 838 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 838 000	5 838 000	5 838 000	5 838 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 838 000	5 838 000	5 838 000	5 838 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	480 000	423 000	372 000	461 000
Total Current Assets	518 000	430 000	379 000	470 000
Total Assets	6 356 000	6 269 000	6 218 000	6 308 000
Total Equity	−385 000	−596 000	−826 000	−573 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 706 000	6 861 000	7 034 000	6 389 000
Creditors	34 000	4 000	4 000	493 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	0	6 000	0
Total Current Debt	35 000	4 000	10 000	493 000
Total Equity and Debt	6 356 000	6 269 000	6 218 000	6 308 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−54,81 %	−38,59 %	30,63 %	768,59 %
Debt-to-Equity Ratio	−17,42	−11,51	−8,52	−11,15
Operating Profit Margin	51,59 %	49,21 %	−21,59 %	−724,11 %
Current Ratio	14,8	107,5	37,9	0,95
Quick Ratio	14,8	107,5	37,9	0,95
Equity Ratio	−0,06	−0,1	−0,13	−0,09
Gross Profit Margin	100 %	100 %	100 %	100 %