LAKSELV EIENDOM AS

9700 LAKSELV

Finances

Share Ownership

Return on Equity

13,99 %

Current Ratio

12,94

Debt-to-Equity Ratio

0,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	240 000	240 000	240 000	240 000
Net Income	68 000	62 000	45 000	57 000
Total Assets	777 000	795 000	800 000	832 000
Total Equity	486 000	418 000	356 000	312 000

Income (NOK)	2022	2021	2020	2019
Revenue	240 000	240 000	240 000	240 000
Expenditure	138 000	147 000	164 000	137 000
Operating Profit	102 000	93 000	76 000	103 000
Financial Income	0	0	0	0
Financial Costs	15 000	14 000	19 000	29 000
Financial Balance	−15 000	−14 000	−19 000	−29 000
Earnings Before Tax	87 000	79 000	57 000	73 000
Tax	19 000	17 000	13 000	16 000
Net Income	68 000	62 000	45 000	57 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	376 000	444 000	513 000	582 000
Total Current Assets	401 000	350 000	287 000	250 000
Total Assets	777 000	795 000	800 000	832 000
Total Retained Equity	456 000	388 000	326 000	282 000
Total Equity	486 000	418 000	356 000	312 000
Total Long-Term Debt	260 000	332 000	405 000	477 000
Total Current Debt	31 000	44 000	39 000	43 000
Total Equity and Debt	777 000	795 000	800 000	832 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	240 000	240 000	240 000	240 000
Revenue	240 000	240 000	240 000	240 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	79 000	79 000	79 000	79 000
Impairment	0	0	0	0
Expenditure	138 000	147 000	164 000	137 000
Operating Profit	102 000	93 000	76 000	103 000
Financial Income	0	0	0	0
Financial Costs	15 000	14 000	19 000	29 000
Financial Balance	−15 000	−14 000	−19 000	−29 000
Dividends	0	0	0	0
Net Income	68 000	62 000	45 000	57 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	114 000	103 000	92 000	82 000
Real Eastate	262 000	342 000	421 000	500 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	262 000	342 000	421 000	500 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	376 000	444 000	513 000	582 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	349 000	299 000	236 000	199 000
Total Current Assets	401 000	350 000	287 000	250 000
Total Assets	777 000	795 000	800 000	832 000
Total Equity	486 000	418 000	356 000	312 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	260 000	332 000	405 000	477 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	16 000	17 000	17 000
Total Current Debt	31 000	44 000	39 000	43 000
Total Equity and Debt	777 000	795 000	800 000	832 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,99 %	14,83 %	12,64 %	18,27 %
Debt-to-Equity Ratio	0,53	0,79	1,14	1,53
Operating Profit Margin	42,5 %	38,75 %	31,67 %	42,92 %
Current Ratio	12,94	7,95	7,36	5,81
Quick Ratio	12,94	7,95	7,36	5,81
Equity Ratio	0,63	0,53	0,45	0,38
Gross Profit Margin	100 %	100 %	100 %	100 %