LAUVÅSEN EIENDOM AS

2647 SØR-FRON

Finances

Return on Equity

29,24 %

Current Ratio

1,72

Debt-to-Equity Ratio

0,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 408 000	550 000	3 609 000	1 000 000
Net Income	2 153 000	−276 000	−379 000	330 000
Total Assets	13 703 000	17 681 000	15 297 000	15 798 000
Total Equity	7 363 000	5 210 000	5 486 000	6 465 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 408 000	550 000	3 609 000	1 000 000
Expenditure	5 629 000	1 045 000	3 699 000	1 515 000
Operating Profit	2 779 000	−495 000	−90 000	−514 000
Financial Income	1 000	242 000	33 000	996 000
Financial Costs	19 000	100 000	428 000	339 000
Financial Balance	−18 000	142 000	−395 000	657 000
Earnings Before Tax	2 761 000	−353 000	−485 000	143 000
Tax	607 000	−77 000	−107 000	−188 000
Net Income	2 153 000	−276 000	−379 000	330 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 671 000	9 100 000	9 310 000	9 492 000
Total Current Assets	4 032 000	8 582 000	5 986 000	6 306 000
Total Assets	13 703 000	17 681 000	15 297 000	15 798 000
Total Retained Equity	7 113 000	4 960 000	5 236 000	6 215 000
Total Equity	7 363 000	5 210 000	5 486 000	6 465 000
Total Long-Term Debt	4 000 000	6 690 000	6 913 000	6 945 000
Total Current Debt	2 340 000	5 781 000	2 898 000	2 388 000
Total Equity and Debt	13 703 000	17 681 000	15 297 000	15 798 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 050 000	550 000	3 549 000	1 000 000
Other Income	2 358 000	0	60 000	0
Revenue	8 408 000	550 000	3 609 000	1 000 000
Cost of Goods Sold	5 090 000	500 000	3 034 000	899 000
Salary Costs	0	0	0	0
Depreciation	254 000	288 000	288 000	292 000
Impairment	0	0	0	0
Expenditure	5 629 000	1 045 000	3 699 000	1 515 000
Operating Profit	2 779 000	−495 000	−90 000	−514 000
Financial Income	1 000	242 000	33 000	996 000
Financial Costs	19 000	100 000	428 000	339 000
Financial Balance	−18 000	142 000	−395 000	657 000
Dividends	0	0	600 000	0
Net Income	2 153 000	−276 000	−379 000	330 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	34 000	642 000	564 000	458 000
Real Eastate	5 762 000	5 258 000	5 546 000	5 834 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 762 000	5 258 000	5 546 000	5 834 000
Total Fiancial Fixed Assets	3 875 000	3 200 000	3 200 000	3 200 000
Total Fixed Assets	9 671 000	9 100 000	9 310 000	9 492 000
Stock	3 682 000	7 972 000	4 562 000	3 594 000
Total Investments	0	475 000	0	0
Cash, Bank	20 000	113 000	1 425 000	515 000
Total Current Assets	4 032 000	8 582 000	5 986 000	6 306 000
Total Assets	13 703 000	17 681 000	15 297 000	15 798 000
Total Equity	7 363 000	5 210 000	5 486 000	6 465 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 000 000	6 690 000	6 913 000	6 945 000
Creditors	15 000	22 000	53 000	1 956 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	600 000	0
Other Current Debt	2 325 000	5 759 000	2 845 000	432 000
Total Current Debt	2 340 000	5 781 000	2 898 000	2 388 000
Total Equity and Debt	13 703 000	17 681 000	15 297 000	15 798 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,24 %	−5,3 %	−6,91 %	5,1 %
Debt-to-Equity Ratio	0,54	1,28	1,26	1,07
Operating Profit Margin	33,05 %	−90 %	−2,49 %	−51,4 %
Current Ratio	1,72	1,48	2,07	2,64
Quick Ratio	−3	−3,92	−3,6	−5,23
Equity Ratio	0,54	0,29	0,36	0,41
Gross Profit Margin	39,46 %	9,09 %	15,93 %	10,1 %