LJABRUBAKKEN 1 AS

2836 BIRI

Finances

Share Ownership

Return on Equity

48,77 %

Current Ratio

0,01

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 219 000	1 160 000	1 152 000	1 137 000
Net Income	775 000	708 000	675 000	247 000
Total Assets	6 671 000	6 769 000	6 828 000	6 945 000
Total Equity	1 589 000	1 616 000	1 640 000	1 661 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 219 000	1 160 000	1 152 000	1 137 000
Expenditure	178 000	215 000	240 000	662 000
Operating Profit	1 041 000	945 000	912 000	475 000
Financial Income	0	0	0	0
Financial Costs	47 000	38 000	46 000	159 000
Financial Balance	−47 000	−38 000	−46 000	−159 000
Earnings Before Tax	993 000	908 000	866 000	316 000
Tax	219 000	200 000	191 000	70 000
Net Income	775 000	708 000	675 000	247 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 627 000	6 722 000	6 820 000	6 918 000
Total Current Assets	44 000	46 000	7 000	26 000
Total Assets	6 671 000	6 769 000	6 828 000	6 945 000
Total Retained Equity	1 149 000	1 176 000	1 200 000	1 221 000
Total Equity	1 589 000	1 616 000	1 640 000	1 661 000
Total Long-Term Debt	35 000	42 000	49 000	55 000
Total Current Debt	5 047 000	5 111 000	5 138 000	5 229 000
Total Equity and Debt	6 671 000	6 769 000	6 828 000	6 945 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 219 000	1 160 000	1 152 000	1 137 000
Other Income	0	0	0	0
Revenue	1 219 000	1 160 000	1 152 000	1 137 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	95 000	98 000	98 000	98 000
Impairment	0	0	0	0
Expenditure	178 000	215 000	240 000	662 000
Operating Profit	1 041 000	945 000	912 000	475 000
Financial Income	0	0	0	0
Financial Costs	47 000	38 000	46 000	159 000
Financial Balance	−47 000	−38 000	−46 000	−159 000
Dividends	0	0	0	0
Net Income	775 000	708 000	675 000	247 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 900 000	4 900 000	4 900 000	6 918 000
Machinery and Plant Facilities	1 727 000	1 822 000	1 920 000	0
Fixtures	0	0	0	0
Total Tangible Assets	6 627 000	6 722 000	6 820 000	6 918 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 627 000	6 722 000	6 820 000	6 918 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 000	5 000	1 000	0
Total Current Assets	44 000	46 000	7 000	26 000
Total Assets	6 671 000	6 769 000	6 828 000	6 945 000
Total Equity	1 589 000	1 616 000	1 640 000	1 661 000
Short-Term Group Debt	4 950 000	4 917 000	5 077 000	5 176 000
Total Long-Term Debt	35 000	42 000	49 000	55 000
Creditors	31 000	131 000	7 000	5 000
Unpaid Taxes	65 000	64 000	44 000	38 000
Dividends	0	0	0	0
Other Current Debt	1 000	0	10 000	9 000
Total Current Debt	5 047 000	5 111 000	5 138 000	5 229 000
Total Equity and Debt	6 671 000	6 769 000	6 828 000	6 945 000

Financial indicators	2022	2021	2020	2019
Return on Equity	48,77 %	43,81 %	41,16 %	14,87 %
Debt-to-Equity Ratio	0,02	0,03	0,03	0,03
Operating Profit Margin	85,4 %	81,47 %	79,17 %	41,78 %
Current Ratio	0,01	0,01	0	0
Quick Ratio	0,01	0,01	0	0
Equity Ratio	0,24	0,24	0,24	0,24
Gross Profit Margin	100 %	100 %	100 %	100 %