LURABYEN EIENDOM AS

7011 TRONDHEIM

Finances

Return on Equity

−37,78 %

Current Ratio

6,76

Debt-to-Equity Ratio

24,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 037 000	37 809 000	15 345 000	14 383 000
Net Income	−5 792 000	15 143 000	−4 043 000	−8 774 000
Total Assets	391 075 000	402 486 000	387 192 000	392 384 000
Total Equity	15 329 000	21 121 000	5 979 000	10 022 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 037 000	37 809 000	15 345 000	14 383 000
Expenditure	12 249 000	11 732 000	11 652 000	13 009 000
Operating Profit	3 788 000	26 077 000	3 693 000	1 375 000
Financial Income	2 532 000	2 417 000	2 267 000	1 535 000
Financial Costs	13 746 000	9 080 000	11 143 000	14 014 000
Financial Balance	−11 214 000	−6 663 000	−8 876 000	−12 479 000
Earnings Before Tax	−7 426 000	19 414 000	−5 183 000	−11 104 000
Tax	−1 634 000	4 271 000	−1 140 000	−2 330 000
Net Income	−5 792 000	15 143 000	−4 043 000	−8 774 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	355 275 000	362 826 000	383 957 000	390 676 000
Total Current Assets	35 800 000	39 661 000	3 235 000	1 707 000
Total Assets	391 075 000	402 486 000	387 192 000	392 384 000
Total Retained Equity	14 126 000	19 919 000	4 776 000	8 819 000
Total Equity	15 329 000	21 121 000	5 979 000	10 022 000
Total Long-Term Debt	370 449 000	378 468 000	379 224 000	380 583 000
Total Current Debt	5 297 000	2 897 000	1 990 000	1 779 000
Total Equity and Debt	391 075 000	402 486 000	387 192 000	392 384 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	527 000	0	3 000	−337 000
Other Income	15 510 000	37 809 000	15 343 000	14 721 000
Revenue	16 037 000	37 809 000	15 345 000	14 383 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	8 113 000	8 113 000	8 113 000	8 110 000
Impairment	0	0	0	0
Expenditure	12 249 000	11 732 000	11 652 000	13 009 000
Operating Profit	3 788 000	26 077 000	3 693 000	1 375 000
Financial Income	2 532 000	2 417 000	2 267 000	1 535 000
Financial Costs	13 746 000	9 080 000	11 143 000	14 014 000
Financial Balance	−11 214 000	−6 663 000	−8 876 000	−12 479 000
Dividends	0	0	0	0
Net Income	−5 792 000	15 143 000	−4 043 000	−8 774 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	2 482 000	1 342 000
Real Eastate	307 984 000	315 637 000	334 593 000	342 452 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	307 984 000	315 637 000	334 593 000	342 452 000
Total Fiancial Fixed Assets	47 292 000	47 189 000	46 883 000	46 883 000
Total Fixed Assets	355 275 000	362 826 000	383 957 000	390 676 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	440 000	4 350 000	818 000	1 641 000
Total Current Assets	35 800 000	39 661 000	3 235 000	1 707 000
Total Assets	391 075 000	402 486 000	387 192 000	392 384 000
Total Equity	15 329 000	21 121 000	5 979 000	10 022 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	370 449 000	378 468 000	379 224 000	380 583 000
Creditors	646 000	108 000	85 000	99 000
Unpaid Taxes	651 000	958 000	607 000	444 000
Dividends	0	0	0	0
Other Current Debt	4 000 000	1 832 000	1 298 000	1 236 000
Total Current Debt	5 297 000	2 897 000	1 990 000	1 779 000
Total Equity and Debt	391 075 000	402 486 000	387 192 000	392 384 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−37,78 %	71,7 %	−67,62 %	−87,55 %
Debt-to-Equity Ratio	24,17	17,92	63,43	37,97
Operating Profit Margin	23,62 %	68,97 %	24,07 %	9,56 %
Current Ratio	6,76	13,69	1,63	0,96
Quick Ratio	6,76	13,69	1,63	0,96
Equity Ratio	0,04	0,05	0,02	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %