LIMI EIENDOM AS

1351 RUD

Finances

Share Ownership

Return on Equity

30,94 %

Current Ratio

7,6

Debt-to-Equity Ratio

1,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 043 000	11 837 000	10 720 000	9 918 000
Net Income	7 699 000	7 079 000	6 881 000	6 789 000
Total Assets	67 675 000	63 808 000	51 814 000	30 637 000
Total Equity	24 883 000	22 070 000	24 514 000	17 633 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 043 000	11 837 000	10 720 000	9 918 000
Expenditure	2 760 000	2 343 000	1 498 000	1 024 000
Operating Profit	10 283 000	9 494 000	9 222 000	8 894 000
Financial Income	577 000	80 000	126 000	211 000
Financial Costs	989 000	498 000	525 000	400 000
Financial Balance	−412 000	−418 000	−399 000	−189 000
Earnings Before Tax	9 870 000	9 075 000	8 823 000	8 705 000
Tax	2 172 000	1 997 000	1 942 000	1 916 000
Net Income	7 699 000	7 079 000	6 881 000	6 789 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	35 940 000	37 373 000	34 496 000	14 783 000
Total Current Assets	31 735 000	26 436 000	17 318 000	15 854 000
Total Assets	67 675 000	63 808 000	51 814 000	30 637 000
Total Retained Equity	23 290 000	20 476 000	22 920 000	16 039 000
Total Equity	24 883 000	22 070 000	24 514 000	17 633 000
Total Long-Term Debt	38 616 000	39 462 000	24 957 000	10 726 000
Total Current Debt	4 176 000	2 277 000	2 343 000	2 278 000
Total Equity and Debt	67 675 000	63 808 000	51 814 000	30 637 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 393 000	0	10 720 000	0
Other Income	−350 000	11 837 000	0	9 918 000
Revenue	13 043 000	11 837 000	10 720 000	9 918 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 756 000	1 429 000	583 000	427 000
Impairment	0	0	0	0
Expenditure	2 760 000	2 343 000	1 498 000	1 024 000
Operating Profit	10 283 000	9 494 000	9 222 000	8 894 000
Financial Income	577 000	80 000	126 000	211 000
Financial Costs	989 000	498 000	525 000	400 000
Financial Balance	−412 000	−418 000	−399 000	−189 000
Dividends	0	0	0	0
Net Income	7 699 000	7 079 000	6 881 000	6 789 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	35 940 000	37 373 000	30 374 000	14 565 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	218 000
Total Tangible Assets	35 940 000	37 373 000	30 374 000	14 783 000
Total Fiancial Fixed Assets	0	0	4 122 000	0
Total Fixed Assets	35 940 000	37 373 000	34 496 000	14 783 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	10 000	11 000
Total Current Assets	31 735 000	26 436 000	17 318 000	15 854 000
Total Assets	67 675 000	63 808 000	51 814 000	30 637 000
Total Equity	24 883 000	22 070 000	24 514 000	17 633 000
Short-Term Group Debt	2 861 000	0	0	0
Total Long-Term Debt	38 616 000	39 462 000	24 957 000	10 726 000
Creditors	0	118 000	24 000	0
Unpaid Taxes	517 000	419 000	514 000	361 000
Dividends	0	0	0	0
Other Current Debt	7 000	0	82 000	39 000
Total Current Debt	4 176 000	2 277 000	2 343 000	2 278 000
Total Equity and Debt	67 675 000	63 808 000	51 814 000	30 637 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,94 %	32,08 %	28,07 %	38,5 %
Debt-to-Equity Ratio	1,55	1,79	1,02	0,61
Operating Profit Margin	78,84 %	80,21 %	86,03 %	89,68 %
Current Ratio	7,6	11,61	7,39	6,96
Quick Ratio	7,6	11,61	7,39	6,96
Equity Ratio	0,37	0,35	0,47	0,58
Gross Profit Margin	100 %	100 %	100 %	100 %