LUDVIGHAGEN BORETTSLAG

8074 BODØ

Finances

Share Ownership

Return on Equity

11,99 %

Current Ratio

7,4

Debt-to-Equity Ratio

2,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 454 000	4 458 000	4 332 000	4 342 000
Net Income	2 261 000	1 870 000	1 787 000	1 897 000
Total Assets	62 645 000	62 020 000	61 625 000	61 599 000
Total Equity	18 863 000	16 602 000	14 732 000	12 945 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 454 000	4 458 000	4 332 000	4 342 000
Expenditure	2 016 000	2 425 000	2 214 000	2 083 000
Operating Profit	2 438 000	2 024 000	2 118 000	2 259 000
Financial Income	34 000	4 000	5 000	17 000
Financial Costs	212 000	157 000	336 000	379 000
Financial Balance	−178 000	−153 000	−331 000	−362 000
Earnings Before Tax	2 261 000	1 879 000	1 787 000	1 897 000
Tax	0	0	0	0
Net Income	2 261 000	1 870 000	1 787 000	1 897 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	59 390 000	59 458 000	59 537 000	59 615 000
Total Current Assets	3 255 000	2 562 000	2 089 000	1 985 000
Total Assets	62 645 000	62 020 000	61 625 000	61 599 000
Total Retained Equity	18 859 000	16 598 000	14 728 000	12 941 000
Total Equity	18 863 000	16 602 000	14 732 000	12 945 000
Total Long-Term Debt	43 342 000	44 933 000	46 618 000	48 224 000
Total Current Debt	440 000	485 000	276 000	430 000
Total Equity and Debt	62 645 000	62 020 000	61 625 000	61 599 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 454 000	4 458 000	4 332 000	4 342 000
Revenue	4 454 000	4 458 000	4 332 000	4 342 000
Cost of Goods Sold	0	0	0	0
Salary Costs	53 000	110 000	68 000	67 000
Depreciation	69 000	78 000	78 000	78 000
Impairment	0	0	0	0
Expenditure	2 016 000	2 425 000	2 214 000	2 083 000
Operating Profit	2 438 000	2 024 000	2 118 000	2 259 000
Financial Income	34 000	4 000	5 000	17 000
Financial Costs	212 000	157 000	336 000	379 000
Financial Balance	−178 000	−153 000	−331 000	−362 000
Dividends	0	0	0	0
Net Income	2 261 000	1 870 000	1 787 000	1 897 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	59 247 000	59 247 000	59 247 000	59 247 000
Machinery and Plant Facilities	142 000	211 000	289 000	367 000
Fixtures	0	0	0	0
Total Tangible Assets	59 390 000	59 458 000	59 537 000	59 615 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	59 390 000	59 458 000	59 537 000	59 615 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 974 000	2 288 000	1 670 000	1 596 000
Total Current Assets	3 255 000	2 562 000	2 089 000	1 985 000
Total Assets	62 645 000	62 020 000	61 625 000	61 599 000
Total Equity	18 863 000	16 602 000	14 732 000	12 945 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	43 342 000	44 933 000	46 618 000	48 224 000
Creditors	413 000	260 000	242 000	401 000
Unpaid Taxes	9 000	10 000	1 000	1 000
Dividends	0	0	0	0
Other Current Debt	18 000	214 000	33 000	28 000
Total Current Debt	440 000	485 000	276 000	430 000
Total Equity and Debt	62 645 000	62 020 000	61 625 000	61 599 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,99 %	11,26 %	12,13 %	14,65 %
Debt-to-Equity Ratio	2,3	2,71	3,16	3,73
Operating Profit Margin	54,74 %	45,4 %	48,89 %	52,03 %
Current Ratio	7,4	5,28	7,57	4,62
Quick Ratio	7,4	5,28	7,57	4,62
Equity Ratio	0,3	0,27	0,24	0,21
Gross Profit Margin	100 %	100 %	100 %	100 %