L A LARSEN EIENDOM AS

4400 FLEKKEFJORD

Finances

Share Ownership

Return on Equity

13,69 %

Current Ratio

3,32

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	571 000	538 000	552 000	551 000
Net Income	423 000	611 000	404 000	405 000
Total Assets	3 590 000	3 398 000	3 043 000	2 836 000
Total Equity	3 089 000	2 916 000	2 555 000	2 401 000

Income (NOK)	2022	2021	2020	2019
Revenue	571 000	538 000	552 000	551 000
Expenditure	38 000	42 000	47 000	56 000
Operating Profit	533 000	495 000	505 000	495 000
Financial Income	10 000	226 000	13 000	25 000
Financial Costs	0	0	0	0
Financial Balance	10 000	226 000	13 000	25 000
Earnings Before Tax	542 000	721 000	518 000	519 000
Tax	119 000	111 000	114 000	114 000
Net Income	423 000	611 000	404 000	405 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 926 000	1 933 000	1 722 000	1 529 000
Total Current Assets	1 664 000	1 466 000	1 321 000	1 307 000
Total Assets	3 590 000	3 398 000	3 043 000	2 836 000
Total Retained Equity	2 917 000	2 744 000	2 383 000	2 230 000
Total Equity	3 089 000	2 916 000	2 555 000	2 401 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	501 000	482 000	488 000	435 000
Total Equity and Debt	3 590 000	3 398 000	3 043 000	2 836 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	571 000	538 000	552 000	551 000
Other Income	0	0	0	0
Revenue	571 000	538 000	552 000	551 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	38 000	42 000	47 000	56 000
Operating Profit	533 000	495 000	505 000	495 000
Financial Income	10 000	226 000	13 000	25 000
Financial Costs	0	0	0	0
Financial Balance	10 000	226 000	13 000	25 000
Dividends	250 000	250 000	250 000	200 000
Net Income	423 000	611 000	404 000	405 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	118 000	125 000	132 000	139 000
Real Eastate	140 000	140 000	140 000	140 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	140 000	140 000	140 000	140 000
Total Fiancial Fixed Assets	1 668 000	1 668 000	1 450 000	1 250 000
Total Fixed Assets	1 926 000	1 933 000	1 722 000	1 529 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 039 000	1 466 000	1 321 000	1 288 000
Total Current Assets	1 664 000	1 466 000	1 321 000	1 307 000
Total Assets	3 590 000	3 398 000	3 043 000	2 836 000
Total Equity	3 089 000	2 916 000	2 555 000	2 401 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	250 000	250 000	250 000	200 000
Other Current Debt	139 000	129 000	132 000	129 000
Total Current Debt	501 000	482 000	488 000	435 000
Total Equity and Debt	3 590 000	3 398 000	3 043 000	2 836 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,69 %	20,95 %	15,81 %	16,87 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	93,35 %	92,01 %	91,49 %	89,84 %
Current Ratio	3,32	3,04	2,71	3
Quick Ratio	3,32	3,04	2,71	3
Equity Ratio	0,86	0,86	0,84	0,85
Gross Profit Margin	100 %	100 %	100 %	100 %