LINDBAK BOLIG AS

7052 TRONDHEIM

Finances

Return on Equity

40,34 %

Current Ratio

0,56

Debt-to-Equity Ratio

−3,99

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 820 000	2 735 000	2 739 000	2 676 000
Net Income	−2 296 000	−1 290 000	−1 557 000	−291 000
Total Assets	20 030 000	21 522 000	22 422 000	23 103 000
Total Equity	−5 692 000	−3 396 000	−2 106 000	−549 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 820 000	2 735 000	2 739 000	2 676 000
Expenditure	4 584 000	4 048 000	4 485 000	3 448 000
Operating Profit	−1 765 000	−1 313 000	−1 745 000	−771 000
Financial Income	1 069 000	869 000	1 036 000	1 265 000
Financial Costs	1 601 000	847 000	848 000	785 000
Financial Balance	−532 000	22 000	188 000	480 000
Earnings Before Tax	−2 296 000	−1 290 000	−1 557 000	−291 000
Tax	0	0	0	0
Net Income	−2 296 000	−1 290 000	−1 557 000	−291 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 345 000	20 086 000	20 986 000	21 471 000
Total Current Assets	1 685 000	1 435 000	1 436 000	1 632 000
Total Assets	20 030 000	21 522 000	22 422 000	23 103 000
Total Retained Equity	−5 792 000	−3 496 000	−2 206 000	−649 000
Total Equity	−5 692 000	−3 396 000	−2 106 000	−549 000
Total Long-Term Debt	22 710 000	22 673 000	22 644 000	22 608 000
Total Current Debt	3 012 000	2 245 000	1 884 000	1 044 000
Total Equity and Debt	20 030 000	21 522 000	22 422 000	23 103 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 820 000	2 735 000	2 739 000	2 676 000
Other Income	0	0	0	0
Revenue	2 820 000	2 735 000	2 739 000	2 676 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 685 000	3 124 000	3 705 000	2 574 000
Depreciation	163 000	163 000	141 000	141 000
Impairment	0	0	0	0
Expenditure	4 584 000	4 048 000	4 485 000	3 448 000
Operating Profit	−1 765 000	−1 313 000	−1 745 000	−771 000
Financial Income	1 069 000	869 000	1 036 000	1 265 000
Financial Costs	1 601 000	847 000	848 000	785 000
Financial Balance	−532 000	22 000	188 000	480 000
Dividends	0	0	0	0
Net Income	−2 296 000	−1 290 000	−1 557 000	−291 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 318 000	10 482 000	10 645 000	10 786 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	10 318 000	10 482 000	10 645 000	10 786 000
Total Fiancial Fixed Assets	8 027 000	9 604 000	10 341 000	10 685 000
Total Fixed Assets	18 345 000	20 086 000	20 986 000	21 471 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	493 000	493 000	407 000	327 000
Total Current Assets	1 685 000	1 435 000	1 436 000	1 632 000
Total Assets	20 030 000	21 522 000	22 422 000	23 103 000
Total Equity	−5 692 000	−3 396 000	−2 106 000	−549 000
Short-Term Group Debt	387 000	2 000	0	0
Total Long-Term Debt	22 710 000	22 673 000	22 644 000	22 608 000
Creditors	113 000	50 000	164 000	97 000
Unpaid Taxes	390 000	417 000	524 000	305 000
Dividends	0	0	0	0
Other Current Debt	1 402 000	954 000	453 000	373 000
Total Current Debt	3 012 000	2 245 000	1 884 000	1 044 000
Total Equity and Debt	20 030 000	21 522 000	22 422 000	23 103 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,34 %	37,99 %	73,93 %	53,01 %
Debt-to-Equity Ratio	−3,99	−6,68	−10,75	−41,18
Operating Profit Margin	−62,59 %	−48,01 %	−63,71 %	−28,81 %
Current Ratio	0,56	0,64	0,76	1,56
Quick Ratio	0,56	0,64	0,76	1,56
Equity Ratio	−0,28	−0,16	−0,09	−0,02
Gross Profit Margin	100 %	100 %	100 %	100 %