LENSMANNSTOMTA I BORETTSLAG

2212 KONGSVINGER

Finances

Share Ownership

Return on Equity

20,54 %

Current Ratio

2,72

Debt-to-Equity Ratio

7,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 460 000	1 342 000	1 308 000	1 175 000
Net Income	268 000	−1 753 000	195 000	−102 000
Total Assets	10 848 000	10 674 000	10 723 000	10 659 000
Total Equity	1 305 000	1 037 000	2 789 000	2 594 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 460 000	1 342 000	1 308 000	1 175 000
Expenditure	875 000	2 796 000	831 000	989 000
Operating Profit	584 000	−1 455 000	477 000	185 000
Financial Income	15 000	15 000	13 000	15 000
Financial Costs	331 000	313 000	294 000	301 000
Financial Balance	−316 000	−298 000	−281 000	−286 000
Earnings Before Tax	268 000	−1 753 000	195 000	−102 000
Tax	0	0	0	0
Net Income	268 000	−1 753 000	195 000	−102 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 308 000	10 328 000	10 348 000	10 368 000
Total Current Assets	539 000	346 000	375 000	291 000
Total Assets	10 848 000	10 674 000	10 723 000	10 659 000
Total Retained Equity	1 303 000	1 034 000	2 787 000	2 592 000
Total Equity	1 305 000	1 037 000	2 789 000	2 594 000
Total Long-Term Debt	9 266 000	9 436 000	7 792 000	7 916 000
Total Current Debt	198 000	149 000	115 000	149 000
Total Equity and Debt	10 848 000	10 674 000	10 723 000	10 659 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 460 000	1 342 000	1 308 000	1 175 000
Revenue	1 460 000	1 342 000	1 308 000	1 175 000
Cost of Goods Sold	0	0	0	0
Salary Costs	58 000	55 000	53 000	55 000
Depreciation	19 000	20 000	20 000	31 000
Impairment	0	0	0	0
Expenditure	875 000	2 796 000	831 000	989 000
Operating Profit	584 000	−1 455 000	477 000	185 000
Financial Income	15 000	15 000	13 000	15 000
Financial Costs	331 000	313 000	294 000	301 000
Financial Balance	−316 000	−298 000	−281 000	−286 000
Dividends	0	0	0	0
Net Income	268 000	−1 753 000	195 000	−102 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 259 000	10 259 000	10 259 000	10 259 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	49 000	69 000	89 000	109 000
Total Tangible Assets	10 308 000	10 328 000	10 348 000	10 368 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 308 000	10 328 000	10 348 000	10 368 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	293 000	192 000	250 000	149 000
Total Current Assets	539 000	346 000	375 000	291 000
Total Assets	10 848 000	10 674 000	10 723 000	10 659 000
Total Equity	1 305 000	1 037 000	2 789 000	2 594 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 266 000	9 436 000	7 792 000	7 916 000
Creditors	189 000	128 000	117 000	143 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	9 000	21 000	−2 000	6 000
Total Current Debt	198 000	149 000	115 000	149 000
Total Equity and Debt	10 848 000	10 674 000	10 723 000	10 659 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,54 %	−169,05 %	6,99 %	−3,93 %
Debt-to-Equity Ratio	7,1	9,1	2,79	3,05
Operating Profit Margin	40 %	−108,42 %	36,47 %	15,74 %
Current Ratio	2,72	2,32	3,26	1,95
Quick Ratio	2,72	2,32	3,26	1,95
Equity Ratio	0,12	0,1	0,26	0,24
Gross Profit Margin	100 %	100 %	100 %	100 %