LAAGE EIENDOM AS

1667 ROLVSØY

Finances

Share Ownership

Return on Equity

−43,81 %

Current Ratio

30,3

Debt-to-Equity Ratio

13,65

Key figures (NOK)	2022	2021	2020	2019
Revenue	682 000	2 465 000	2 124 000	2 196 000
Net Income	−290 000	18 000	307 000	−864 000
Total Assets	9 879 000	7 673 000	8 299 000	9 797 000
Total Equity	662 000	−4 915 000	−4 932 000	−5 239 000

Income (NOK)	2022	2021	2020	2019
Revenue	682 000	2 465 000	2 124 000	2 196 000
Expenditure	909 000	1 150 000	1 012 000	1 432 000
Operating Profit	−227 000	1 315 000	1 112 000	764 000
Financial Income	1 000	0	22 000	14 000
Financial Costs	6 000	1 293 000	785 000	1 594 000
Financial Balance	−5 000	−1 293 000	−763 000	−1 580 000
Earnings Before Tax	−231 000	23 000	349 000	−816 000
Tax	59 000	5 000	42 000	47 000
Net Income	−290 000	18 000	307 000	−864 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 365 000	6 805 000	7 538 000	7 194 000
Total Current Assets	5 514 000	868 000	762 000	2 603 000
Total Assets	9 879 000	7 673 000	8 299 000	9 797 000
Total Retained Equity	0	−6 226 000	−6 244 000	−6 551 000
Total Equity	662 000	−4 915 000	−4 932 000	−5 239 000
Total Long-Term Debt	9 034 000	12 284 000	13 108 000	14 946 000
Total Current Debt	182 000	303 000	124 000	90 000
Total Equity and Debt	9 879 000	7 673 000	8 299 000	9 797 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 000	18 000	5 000	0
Other Income	679 000	2 447 000	2 119 000	2 196 000
Revenue	682 000	2 465 000	2 124 000	2 196 000
Cost of Goods Sold	38 000	0	0	54 000
Salary Costs	0	0	201 000	358 000
Depreciation	74 000	179 000	178 000	390 000
Impairment	0	0	0	0
Expenditure	909 000	1 150 000	1 012 000	1 432 000
Operating Profit	−227 000	1 315 000	1 112 000	764 000
Financial Income	1 000	0	22 000	14 000
Financial Costs	6 000	1 293 000	785 000	1 594 000
Financial Balance	−5 000	−1 293 000	−763 000	−1 580 000
Dividends	0	0	0	0
Net Income	−290 000	18 000	307 000	−864 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	217 000	119 000	21 000	0
Real Eastate	3 442 000	6 686 000	7 016 000	7 194 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	706 000	0	0	0
Total Tangible Assets	4 148 000	6 686 000	7 016 000	7 194 000
Total Fiancial Fixed Assets	0	0	500 000	0
Total Fixed Assets	4 365 000	6 805 000	7 538 000	7 194 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 047 000	592 000	643 000	2 492 000
Total Current Assets	5 514 000	868 000	762 000	2 603 000
Total Assets	9 879 000	7 673 000	8 299 000	9 797 000
Total Equity	662 000	−4 915 000	−4 932 000	−5 239 000
Short-Term Group Debt	53 000	0	0	0
Total Long-Term Debt	9 034 000	12 284 000	13 108 000	14 946 000
Creditors	128 000	164 000	6 000	27 000
Unpaid Taxes	1 000	11 000	16 000	13 000
Dividends	0	0	0	0
Other Current Debt	0	27 000	39 000	2 000
Total Current Debt	182 000	303 000	124 000	90 000
Total Equity and Debt	9 879 000	7 673 000	8 299 000	9 797 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−43,81 %	−0,37 %	−6,22 %	16,49 %
Debt-to-Equity Ratio	13,65	−2,5	−2,66	−2,85
Operating Profit Margin	−33,28 %	53,35 %	52,35 %	34,79 %
Current Ratio	30,3	2,86	6,15	28,92
Quick Ratio	30,3	2,86	6,15	28,92
Equity Ratio	0,07	−0,64	−0,59	−0,53
Gross Profit Margin	94,43 %	100 %	100 %	97,54 %