LINNERUD EIENDOM AS

2827 HUNNDALEN

Finances

Share Ownership

Return on Equity

−32,55 %

Current Ratio

20,76

Debt-to-Equity Ratio

2,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	580 000	567 000	655 000	639 000
Net Income	−484 000	−448 000	248 000	119 000
Total Assets	4 690 000	5 277 000	6 040 000	5 846 000
Total Equity	1 487 000	1 970 000	2 418 000	2 170 000

Income (NOK)	2022	2021	2020	2019
Revenue	580 000	567 000	655 000	639 000
Expenditure	940 000	910 000	214 000	304 000
Operating Profit	−360 000	−343 000	442 000	336 000
Financial Income	0	0	36 000	0
Financial Costs	124 000	105 000	155 000	178 000
Financial Balance	−124 000	−105 000	−119 000	−178 000
Earnings Before Tax	−484 000	−448 000	323 000	157 000
Tax	0	0	75 000	38 000
Net Income	−484 000	−448 000	248 000	119 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 514 000	1 547 000	1 537 000	1 563 000
Total Current Assets	3 177 000	3 730 000	4 503 000	4 284 000
Total Assets	4 690 000	5 277 000	6 040 000	5 846 000
Total Retained Equity	1 387 000	1 870 000	2 318 000	2 070 000
Total Equity	1 487 000	1 970 000	2 418 000	2 170 000
Total Long-Term Debt	3 051 000	3 264 000	3 476 000	3 582 000
Total Current Debt	153 000	44 000	146 000	93 000
Total Equity and Debt	4 690 000	5 277 000	6 040 000	5 846 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	580 000	567 000	655 000	639 000
Revenue	580 000	567 000	655 000	639 000
Cost of Goods Sold	0	0	0	0
Salary Costs	91 000	0	0	0
Depreciation	34 000	29 000	26 000	26 000
Impairment	0	0	0	0
Expenditure	940 000	910 000	214 000	304 000
Operating Profit	−360 000	−343 000	442 000	336 000
Financial Income	0	0	36 000	0
Financial Costs	124 000	105 000	155 000	178 000
Financial Balance	−124 000	−105 000	−119 000	−178 000
Dividends	0	0	0	0
Net Income	−484 000	−448 000	248 000	119 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 486 000	1 512 000	1 537 000	1 563 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	28 000	36 000	0	0
Total Tangible Assets	1 514 000	1 547 000	1 537 000	1 563 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 514 000	1 547 000	1 537 000	1 563 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 104 000	2 644 000	3 304 000	50 000
Total Current Assets	3 177 000	3 730 000	4 503 000	4 284 000
Total Assets	4 690 000	5 277 000	6 040 000	5 846 000
Total Equity	1 487 000	1 970 000	2 418 000	2 170 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 051 000	3 264 000	3 476 000	3 582 000
Creditors	47 000	41 000	23 000	55 000
Unpaid Taxes	11 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	95 000	3 000	49 000	0
Total Current Debt	153 000	44 000	146 000	93 000
Total Equity and Debt	4 690 000	5 277 000	6 040 000	5 846 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−32,55 %	−22,74 %	10,26 %	5,48 %
Debt-to-Equity Ratio	2,05	1,66	1,44	1,65
Operating Profit Margin	−62,07 %	−60,49 %	67,48 %	52,58 %
Current Ratio	20,76	84,77	30,84	46,06
Quick Ratio	20,76	84,77	30,84	46,06
Equity Ratio	0,32	0,37	0,4	0,37
Gross Profit Margin	100 %	100 %	100 %	100 %