LANDBRUK NORD EIENDOM AS

9050 STORSTEINNES

Finances

Share Ownership

Return on Equity

3,51 %

Current Ratio

0,79

Debt-to-Equity Ratio

1,64

Key figures (NOK)	2022	2021	2020	2019
Revenue	906 000	662 000	1 029 000	1 415 000
Net Income	137 000	15 000	162 000	359 000
Total Assets	10 477 000	11 211 000	11 597 000	11 767 000
Total Equity	3 900 000	3 900 000	3 901 000	3 900 000

Income (NOK)	2022	2021	2020	2019
Revenue	906 000	662 000	1 029 000	1 415 000
Expenditure	531 000	482 000	615 000	722 000
Operating Profit	376 000	180 000	414 000	693 000
Financial Income	0	0	0	0
Financial Costs	200 000	161 000	206 000	233 000
Financial Balance	−200 000	−161 000	−206 000	−233 000
Earnings Before Tax	176 000	19 000	208 000	460 000
Tax	39 000	4 000	46 000	101 000
Net Income	137 000	15 000	162 000	359 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 341 000	10 482 000	10 599 000	10 740 000
Total Current Assets	136 000	729 000	999 000	1 027 000
Total Assets	10 477 000	11 211 000	11 597 000	11 767 000
Total Retained Equity	0	0	1 000	0
Total Equity	3 900 000	3 900 000	3 901 000	3 900 000
Total Long-Term Debt	6 404 000	7 255 000	7 496 000	7 081 000
Total Current Debt	172 000	56 000	200 000	786 000
Total Equity and Debt	10 477 000	11 211 000	11 597 000	11 767 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	906 000	662 000	1 029 000	1 415 000
Revenue	906 000	662 000	1 029 000	1 415 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	141 000	117 000	141 000	146 000
Impairment	0	0	0	0
Expenditure	531 000	482 000	615 000	722 000
Operating Profit	376 000	180 000	414 000	693 000
Financial Income	0	0	0	0
Financial Costs	200 000	161 000	206 000	233 000
Financial Balance	−200 000	−161 000	−206 000	−233 000
Dividends	0	0	0	0
Net Income	137 000	15 000	162 000	359 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 300 000	10 428 000	10 532 000	10 660 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	41 000	54 000	67 000	80 000
Total Tangible Assets	10 341 000	10 482 000	10 599 000	10 740 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 341 000	10 482 000	10 599 000	10 740 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	89 000	719 000	943 000	1 003 000
Total Current Assets	136 000	729 000	999 000	1 027 000
Total Assets	10 477 000	11 211 000	11 597 000	11 767 000
Total Equity	3 900 000	3 900 000	3 901 000	3 900 000
Short-Term Group Debt	137 000	16 000	161 000	359 000
Total Long-Term Debt	6 404 000	7 255 000	7 496 000	7 081 000
Creditors	9 000	20 000	19 000	27 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	26 000	20 000	20 000	400 000
Total Current Debt	172 000	56 000	200 000	786 000
Total Equity and Debt	10 477 000	11 211 000	11 597 000	11 767 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,51 %	0,38 %	4,15 %	9,21 %
Debt-to-Equity Ratio	1,64	1,86	1,92	1,82
Operating Profit Margin	41,5 %	27,19 %	40,23 %	48,98 %
Current Ratio	0,79	13,02	5	1,31
Quick Ratio	0,79	13,02	5	1,31
Equity Ratio	0,37	0,35	0,34	0,33
Gross Profit Margin	100 %	100 %	100 %	100 %