LUNDEJORDET X BORETTSLAG

3916 PORSGRUNN

Finances

Share Ownership

Return on Equity

15,22 %

Current Ratio

26,1

Debt-to-Equity Ratio

1,68

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 611 000	1 595 000	1 596 000	1 538 000
Net Income	505 000	486 000	496 000	380 000
Total Assets	8 943 000	8 730 000	8 565 000	8 387 000
Total Equity	3 317 000	2 812 000	2 326 000	1 830 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 611 000	1 595 000	1 596 000	1 538 000
Expenditure	985 000	1 023 000	969 000	1 006 000
Operating Profit	625 000	573 000	627 000	532 000
Financial Income	13 000	2 000	5 000	8 000
Financial Costs	133 000	89 000	136 000	161 000
Financial Balance	−120 000	−87 000	−131 000	−153 000
Earnings Before Tax	505 000	486 000	496 000	380 000
Tax	0	0	0	0
Net Income	505 000	486 000	496 000	380 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 090 000	6 884 000	6 694 000	6 584 000
Total Current Assets	1 853 000	1 846 000	1 871 000	1 803 000
Total Assets	8 943 000	8 730 000	8 565 000	8 387 000
Total Retained Equity	3 314 000	2 809 000	2 323 000	1 828 000
Total Equity	3 317 000	2 812 000	2 326 000	1 830 000
Total Long-Term Debt	5 556 000	5 855 000	6 175 000	6 474 000
Total Current Debt	71 000	63 000	64 000	83 000
Total Equity and Debt	8 943 000	8 730 000	8 565 000	8 387 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 611 000	1 595 000	1 596 000	1 538 000
Revenue	1 611 000	1 595 000	1 596 000	1 538 000
Cost of Goods Sold	0	0	0	0
Salary Costs	76 000	78 000	78 000	76 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	985 000	1 023 000	969 000	1 006 000
Operating Profit	625 000	573 000	627 000	532 000
Financial Income	13 000	2 000	5 000	8 000
Financial Costs	133 000	89 000	136 000	161 000
Financial Balance	−120 000	−87 000	−131 000	−153 000
Dividends	0	0	0	0
Net Income	505 000	486 000	496 000	380 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 455 000	5 455 000	5 455 000	5 455 000
Machinery and Plant Facilities	174 000	81 000	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 629 000	5 536 000	5 455 000	5 455 000
Total Fiancial Fixed Assets	1 461 000	1 348 000	1 239 000	1 129 000
Total Fixed Assets	7 090 000	6 884 000	6 694 000	6 584 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 745 000	1 747 000	1 778 000	1 710 000
Total Current Assets	1 853 000	1 846 000	1 871 000	1 803 000
Total Assets	8 943 000	8 730 000	8 565 000	8 387 000
Total Equity	3 317 000	2 812 000	2 326 000	1 830 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 556 000	5 855 000	6 175 000	6 474 000
Creditors	70 000	62 000	63 000	82 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	1 000	0	1 000
Total Current Debt	71 000	63 000	64 000	83 000
Total Equity and Debt	8 943 000	8 730 000	8 565 000	8 387 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,22 %	17,28 %	21,32 %	20,77 %
Debt-to-Equity Ratio	1,68	2,08	2,65	3,54
Operating Profit Margin	38,8 %	35,92 %	39,29 %	34,59 %
Current Ratio	26,1	29,3	29,23	21,72
Quick Ratio	26,1	29,3	29,23	21,72
Equity Ratio	0,37	0,32	0,27	0,22
Gross Profit Margin	100 %	100 %	100 %	100 %