LARS GUNDERSEN EIENDOM AS

3160 STOKKE

Finances

Share Ownership

Return on Equity

163,99 %

Current Ratio

0,24

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 947 000	4 268 000	2 669 000	2 917 000
Net Income	−1 166 000	992 000	80 000	23 000
Total Assets	1 946 000	4 782 000	4 939 000	5 815 000
Total Equity	−711 000	455 000	833 000	992 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 947 000	4 268 000	2 669 000	2 917 000
Expenditure	3 007 000	2 369 000	2 411 000	2 685 000
Operating Profit	−1 059 000	1 899 000	258 000	231 000
Financial Income	0	0	0	0
Financial Costs	95 000	515 000	155 000	202 000
Financial Balance	−95 000	−515 000	−155 000	−202 000
Earnings Before Tax	−1 154 000	1 384 000	103 000	29 000
Tax	12 000	393 000	23 000	6 000
Net Income	−1 166 000	992 000	80 000	23 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 298 000	3 322 000	3 927 000	3 770 000
Total Current Assets	648 000	1 460 000	1 012 000	2 045 000
Total Assets	1 946 000	4 782 000	4 939 000	5 815 000
Total Retained Equity	−1 661 000	−495 000	−117 000	42 000
Total Equity	−711 000	455 000	833 000	992 000
Total Long-Term Debt	0	1 138 000	2 577 000	2 863 000
Total Current Debt	2 658 000	3 189 000	1 529 000	1 959 000
Total Equity and Debt	1 946 000	4 782 000	4 939 000	5 815 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 760 000	1 777 000	2 016 000	2 458 000
Other Income	187 000	2 492 000	654 000	459 000
Revenue	1 947 000	4 268 000	2 669 000	2 917 000
Cost of Goods Sold	0	13 000	0	0
Salary Costs	1 000	262 000	2 000	2 000
Depreciation	65 000	67 000	109 000	138 000
Impairment	0	0	0	0
Expenditure	3 007 000	2 369 000	2 411 000	2 685 000
Operating Profit	−1 059 000	1 899 000	258 000	231 000
Financial Income	0	0	0	0
Financial Costs	95 000	515 000	155 000	202 000
Financial Balance	−95 000	−515 000	−155 000	−202 000
Dividends	0	0	0	0
Net Income	−1 166 000	992 000	80 000	23 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	12 000	18 000	0
Real Eastate	83 000	104 000	1 605 000	1 642 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	81 000	127 000	283 000
Total Tangible Assets	83 000	184 000	1 733 000	1 925 000
Total Fiancial Fixed Assets	1 215 000	3 126 000	2 176 000	1 845 000
Total Fixed Assets	1 298 000	3 322 000	3 927 000	3 770 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 000	4 000	0	1 000
Total Current Assets	648 000	1 460 000	1 012 000	2 045 000
Total Assets	1 946 000	4 782 000	4 939 000	5 815 000
Total Equity	−711 000	455 000	833 000	992 000
Short-Term Group Debt	2 113 000	2 187 000	489 000	182 000
Total Long-Term Debt	0	1 138 000	2 577 000	2 863 000
Creditors	545 000	732 000	687 000	756 000
Unpaid Taxes	0	167 000	140 000	27 000
Dividends	0	0	0	0
Other Current Debt	0	103 000	214 000	995 000
Total Current Debt	2 658 000	3 189 000	1 529 000	1 959 000
Total Equity and Debt	1 946 000	4 782 000	4 939 000	5 815 000

Financial indicators	2022	2021	2020	2019
Return on Equity	163,99 %	218,02 %	9,6 %	2,32 %
Debt-to-Equity Ratio	−0	2,5	3,09	2,89
Operating Profit Margin	−54,39 %	44,49 %	9,67 %	7,92 %
Current Ratio	0,24	0,46	0,66	1,04
Quick Ratio	0,24	0,46	0,66	1,04
Equity Ratio	−0,37	0,1	0,17	0,17
Gross Profit Margin	100 %	99,7 %	100 %	100 %