EUROBYGG LARVIK NORD AS

3511 HØNEFOSS

Finances

Share Ownership

Return on Equity

154,55 %

Current Ratio

0,78

Debt-to-Equity Ratio

6,79

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 244 000	3 219 000	3 067 000	3 026 000
Net Income	1 972 000	1 968 000	1 759 000	1 598 000
Total Assets	12 619 000	12 220 000	13 794 000	13 083 000
Total Equity	1 276 000	1 288 000	1 286 000	1 267 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 244 000	3 219 000	3 067 000	3 026 000
Expenditure	487 000	532 000	501 000	705 000
Operating Profit	2 756 000	2 687 000	2 567 000	2 321 000
Financial Income	0	0	0	0
Financial Costs	229 000	164 000	312 000	273 000
Financial Balance	−229 000	−164 000	−312 000	−273 000
Earnings Before Tax	2 528 000	2 523 000	2 255 000	2 048 000
Tax	556 000	555 000	496 000	451 000
Net Income	1 972 000	1 968 000	1 759 000	1 598 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 517 000	10 803 000	11 089 000	11 292 000
Total Current Assets	2 102 000	1 416 000	2 705 000	1 790 000
Total Assets	12 619 000	12 220 000	13 794 000	13 083 000
Total Retained Equity	660 000	672 000	670 000	651 000
Total Equity	1 276 000	1 288 000	1 286 000	1 267 000
Total Long-Term Debt	8 659 000	8 272 000	10 146 000	9 676 000
Total Current Debt	2 684 000	2 660 000	2 362 000	2 140 000
Total Equity and Debt	12 619 000	12 220 000	13 794 000	13 083 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 244 000	3 219 000	3 067 000	3 026 000
Other Income	0	0	0	0
Revenue	3 244 000	3 219 000	3 067 000	3 026 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	286 000	286 000	285 000	284 000
Impairment	0	0	0	0
Expenditure	487 000	532 000	501 000	705 000
Operating Profit	2 756 000	2 687 000	2 567 000	2 321 000
Financial Income	0	0	0	0
Financial Costs	229 000	164 000	312 000	273 000
Financial Balance	−229 000	−164 000	−312 000	−273 000
Dividends	0	0	0	0
Net Income	1 972 000	1 968 000	1 759 000	1 598 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 517 000	10 803 000	11 089 000	11 292 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	10 517 000	10 803 000	11 089 000	11 292 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 517 000	10 803 000	11 089 000	11 292 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	2 102 000	1 416 000	2 705 000	1 790 000
Total Assets	12 619 000	12 220 000	13 794 000	13 083 000
Total Equity	1 276 000	1 288 000	1 286 000	1 267 000
Short-Term Group Debt	2 676 000	2 644 000	2 354 000	2 132 000
Total Long-Term Debt	8 659 000	8 272 000	10 146 000	9 676 000
Creditors	0	8 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	8 000	8 000	8 000	8 000
Total Current Debt	2 684 000	2 660 000	2 362 000	2 140 000
Total Equity and Debt	12 619 000	12 220 000	13 794 000	13 083 000

Financial indicators	2022	2021	2020	2019
Return on Equity	154,55 %	152,8 %	136,78 %	126,12 %
Debt-to-Equity Ratio	6,79	6,42	7,89	7,64
Operating Profit Margin	84,96 %	83,47 %	83,7 %	76,7 %
Current Ratio	0,78	0,53	1,15	0,84
Quick Ratio	0,78	0,53	1,15	0,84
Equity Ratio	0,1	0,11	0,09	0,1
Gross Profit Margin	100 %	100 %	100 %	100 %