LARSAMYRA EIENDOM AS

4636 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

4,45 %

Current Ratio

Debt-to-Equity Ratio

0,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	783 000	745 000	715 000	642 000
Net Income	386 000	366 000	325 000	294 000
Total Assets	12 262 000	12 347 000	12 434 000	11 522 000
Total Equity	8 672 000	8 286 000	7 919 000	7 594 000

Income (NOK)	2022	2021	2020	2019
Revenue	783 000	745 000	715 000	642 000
Expenditure	131 000	156 000	139 000	217 000
Operating Profit	652 000	590 000	577 000	424 000
Financial Income	0	0	0	0
Financial Costs	157 000	120 000	160 000	48 000
Financial Balance	−157 000	−120 000	−160 000	−48 000
Earnings Before Tax	495 000	470 000	417 000	377 000
Tax	109 000	103 000	92 000	83 000
Net Income	386 000	366 000	325 000	294 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 261 000	12 345 000	12 431 000	11 512 000
Total Current Assets	1 000	2 000	3 000	9 000
Total Assets	12 262 000	12 347 000	12 434 000	11 522 000
Total Retained Equity	1 372 000	986 000	619 000	294 000
Total Equity	8 672 000	8 286 000	7 919 000	7 594 000
Total Long-Term Debt	1 921 000	2 081 000	2 240 000	2 400 000
Total Current Debt	1 669 000	1 981 000	2 275 000	1 527 000
Total Equity and Debt	12 262 000	12 347 000	12 434 000	11 522 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	783 000	745 000	715 000	642 000
Revenue	783 000	745 000	715 000	642 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	85 000	85 000	85 000	134 000
Impairment	0	0	0	0
Expenditure	131 000	156 000	139 000	217 000
Operating Profit	652 000	590 000	577 000	424 000
Financial Income	0	0	0	0
Financial Costs	157 000	120 000	160 000	48 000
Financial Balance	−157 000	−120 000	−160 000	−48 000
Dividends	0	0	0	0
Net Income	386 000	366 000	325 000	294 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	1 000	5 000
Real Eastate	12 261 000	12 345 000	12 430 000	11 507 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	12 261 000	12 345 000	12 430 000	11 507 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 261 000	12 345 000	12 431 000	11 512 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	1 000	2 000	3 000	9 000
Total Assets	12 262 000	12 347 000	12 434 000	11 522 000
Total Equity	8 672 000	8 286 000	7 919 000	7 594 000
Short-Term Group Debt	1 537 000	1 693 000	1 998 000	0
Total Long-Term Debt	1 921 000	2 081 000	2 240 000	2 400 000
Creditors	3 000	175 000	179 000	5 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	21 000	11 000	10 000	0
Total Current Debt	1 669 000	1 981 000	2 275 000	1 527 000
Total Equity and Debt	12 262 000	12 347 000	12 434 000	11 522 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,45 %	4,42 %	4,1 %	3,87 %
Debt-to-Equity Ratio	0,22	0,25	0,28	0,32
Operating Profit Margin	83,27 %	79,19 %	80,7 %	66,04 %
Current Ratio	0	0	0	0,01
Quick Ratio	0	0	0	0,01
Equity Ratio	0,71	0,67	0,64	0,66
Gross Profit Margin	100 %	100 %	100 %	100 %