LAUGSAND BORETTSLAG

7067 TRONDHEIM

Finances

Share Ownership

Return on Equity

11,33 %

Current Ratio

3,53

Debt-to-Equity Ratio

3,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 936 000	2 825 000	2 652 000	2 657 000
Net Income	960 000	758 000	870 000	635 000
Total Assets	36 443 000	36 475 000	35 704 000	35 759 000
Total Equity	8 474 000	7 715 000	7 157 000	6 487 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 936 000	2 825 000	2 652 000	2 657 000
Expenditure	1 670 000	1 890 000	1 326 000	1 409 000
Operating Profit	1 265 000	935 000	1 104 000	973 000
Financial Income	15 000	1 000	2 000	2 000
Financial Costs	321 000	179 000	236 000	340 000
Financial Balance	−306 000	−178 000	−234 000	−338 000
Earnings Before Tax	960 000	758 000	870 000	635 000
Tax	0	0	0	0
Net Income	960 000	758 000	870 000	635 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	33 974 000	33 974 000	33 974 000	33 974 000
Total Current Assets	2 469 000	2 501 000	1 730 000	1 784 000
Total Assets	36 443 000	36 475 000	35 704 000	35 759 000
Total Retained Equity	8 474 000	7 715 000	7 155 000	6 485 000
Total Equity	8 474 000	7 715 000	7 157 000	6 487 000
Total Long-Term Debt	27 270 000	28 057 000	27 396 000	29 069 000
Total Current Debt	699 000	703 000	1 151 000	203 000
Total Equity and Debt	36 443 000	36 475 000	35 704 000	35 759 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	1 373 000	1 227 000
Other Income	2 936 000	2 825 000	1 279 000	1 431 000
Revenue	2 936 000	2 825 000	2 652 000	2 657 000
Cost of Goods Sold	0	0	32 000	32 000
Salary Costs	41 000	57 000	91 000	94 000
Depreciation	0	0	0	0
Impairment	0	0	52 000	71 000
Expenditure	1 670 000	1 890 000	1 326 000	1 409 000
Operating Profit	1 265 000	935 000	1 104 000	973 000
Financial Income	15 000	1 000	2 000	2 000
Financial Costs	321 000	179 000	236 000	340 000
Financial Balance	−306 000	−178 000	−234 000	−338 000
Dividends	0	0	0	0
Net Income	960 000	758 000	870 000	635 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	33 974 000	33 974 000	33 974 000	33 974 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	33 974 000	33 974 000	33 974 000	33 974 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	33 974 000	33 974 000	33 974 000	33 974 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 337 000	2 381 000	1 597 000	1 683 000
Total Current Assets	2 469 000	2 501 000	1 730 000	1 784 000
Total Assets	36 443 000	36 475 000	35 704 000	35 759 000
Total Equity	8 474 000	7 715 000	7 157 000	6 487 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	27 270 000	28 057 000	27 396 000	29 069 000
Creditors	370 000	107 000	105 000	80 000
Unpaid Taxes	12 000	11 000	8 000	6 000
Dividends	0	0	0	0
Other Current Debt	317 000	585 000	−212 000	13 000
Total Current Debt	699 000	703 000	1 151 000	203 000
Total Equity and Debt	36 443 000	36 475 000	35 704 000	35 759 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,33 %	9,83 %	12,16 %	9,79 %
Debt-to-Equity Ratio	3,22	3,64	3,83	4,48
Operating Profit Margin	43,09 %	33,1 %	41,63 %	36,62 %
Current Ratio	3,53	3,56	1,5	8,79
Quick Ratio	3,53	3,56	1,5	8,79
Equity Ratio	0,23	0,21	0,2	0,18
Gross Profit Margin	100 %	100 %	98,79 %	98,8 %