LUNDEBROEN BORETTSLAG

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

−1,92 %

Current Ratio

10,78

Debt-to-Equity Ratio

1,42

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 316 000	1 271 000	1 238 000	1 331 000
Net Income	−193 000	481 000	471 000	533 000
Total Assets	24 545 000	25 127 000	25 012 000	25 270 000
Total Equity	10 075 000	10 269 000	9 788 000	9 317 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 316 000	1 271 000	1 238 000	1 331 000
Expenditure	−1 364 000	−693 000	−645 000	−632 000
Operating Profit	−48 000	578 000	593 000	699 000
Financial Income	31 000	1 000	6 000	19 000
Financial Costs	−177 000	−98 000	−127 000	−184 000
Financial Balance	208 000	99 000	133 000	203 000
Earnings Before Tax	−193 000	481 000	471 000	533 000
Tax	0	0	0	0
Net Income	−193 000	481 000	471 000	533 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	22 799 000	22 810 000	22 821 000	22 832 000
Total Current Assets	1 747 000	2 317 000	2 191 000	2 438 000
Total Assets	24 545 000	25 127 000	25 012 000	25 270 000
Total Retained Equity	10 075 000	10 269 000	9 788 000	9 317 000
Total Equity	10 075 000	10 269 000	9 788 000	9 317 000
Total Long-Term Debt	14 308 000	14 682 000	15 056 000	15 430 000
Total Current Debt	162 000	176 000	168 000	523 000
Total Equity and Debt	24 545 000	25 127 000	25 012 000	25 270 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 316 000	1 271 000	1 238 000	1 331 000
Revenue	1 316 000	1 271 000	1 238 000	1 331 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−57 000	−49 000	−59 000	−46 000
Depreciation	−11 000	−11 000	−11 000	−11 000
Impairment	0	0	0	0
Expenditure	−1 364 000	−693 000	−645 000	−632 000
Operating Profit	−48 000	578 000	593 000	699 000
Financial Income	31 000	1 000	6 000	19 000
Financial Costs	−177 000	−98 000	−127 000	−184 000
Financial Balance	208 000	99 000	133 000	203 000
Dividends	0	0	0	0
Net Income	−193 000	481 000	471 000	533 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	22 799 000	22 810 000	22 821 000	22 832 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	22 799 000	22 810 000	22 821 000	22 832 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	22 799 000	22 810 000	22 821 000	22 832 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 747 000	2 317 000	2 191 000	2 438 000
Total Current Assets	1 747 000	2 317 000	2 191 000	2 438 000
Total Assets	24 545 000	25 127 000	25 012 000	25 270 000
Total Equity	10 075 000	10 269 000	9 788 000	9 317 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 308 000	14 682 000	15 056 000	15 430 000
Creditors	66 000	103 000	71 000	367 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	96 000	73 000	97 000	157 000
Total Current Debt	162 000	176 000	168 000	523 000
Total Equity and Debt	24 545 000	25 127 000	25 012 000	25 270 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,92 %	4,68 %	4,81 %	5,72 %
Debt-to-Equity Ratio	1,42	1,43	1,54	1,66
Operating Profit Margin	−3,65 %	45,48 %	47,9 %	52,52 %
Current Ratio	10,78	13,16	13,04	4,66
Quick Ratio	10,78	13,16	13,04	4,66
Equity Ratio	0,41	0,41	0,39	0,37
Gross Profit Margin	100 %	100 %	100 %	100 %