LARSAMYRÅ 2 AS

4313 SANDNES

Finances

Share Ownership

Return on Equity

21,63 %

Current Ratio

2,67

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 880 000	2 756 000	2 759 000	2 707 000
Net Income	1 939 000	1 816 000	1 816 000	1 670 000
Total Assets	10 309 000	9 389 000	9 544 000	9 609 000
Total Equity	8 964 000	7 581 000	6 153 000	4 798 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 880 000	2 756 000	2 759 000	2 707 000
Expenditure	395 000	401 000	373 000	470 000
Operating Profit	2 485 000	2 355 000	2 386 000	2 237 000
Financial Income	3 000	2 000	3 000	3 000
Financial Costs	1 000	30 000	61 000	98 000
Financial Balance	2 000	−28 000	−58 000	−95 000
Earnings Before Tax	2 486 000	2 328 000	2 328 000	2 142 000
Tax	547 000	512 000	512 000	471 000
Net Income	1 939 000	1 816 000	1 816 000	1 670 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 837 000	7 126 000	7 415 000	7 703 000
Total Current Assets	3 471 000	2 263 000	2 129 000	1 906 000
Total Assets	10 309 000	9 389 000	9 544 000	9 609 000
Total Retained Equity	8 864 000	7 481 000	6 053 000	4 698 000
Total Equity	8 964 000	7 581 000	6 153 000	4 798 000
Total Long-Term Debt	46 000	64 000	80 000	94 000
Total Current Debt	1 298 000	1 744 000	3 310 000	4 717 000
Total Equity and Debt	10 309 000	9 389 000	9 544 000	9 609 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 880 000	2 756 000	2 759 000	2 707 000
Revenue	2 880 000	2 756 000	2 759 000	2 707 000
Cost of Goods Sold	0	0	0	0
Salary Costs	27 000	27 000	0	0
Depreciation	289 000	289 000	289 000	289 000
Impairment	0	0	0	0
Expenditure	395 000	401 000	373 000	470 000
Operating Profit	2 485 000	2 355 000	2 386 000	2 237 000
Financial Income	3 000	2 000	3 000	3 000
Financial Costs	1 000	30 000	61 000	98 000
Financial Balance	2 000	−28 000	−58 000	−95 000
Dividends	0	0	0	0
Net Income	1 939 000	1 816 000	1 816 000	1 670 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 837 000	7 126 000	7 415 000	7 703 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 837 000	7 126 000	7 415 000	7 703 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 837 000	7 126 000	7 415 000	7 703 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 729 000	2 263 000	2 129 000	1 897 000
Total Current Assets	3 471 000	2 263 000	2 129 000	1 906 000
Total Assets	10 309 000	9 389 000	9 544 000	9 609 000
Total Equity	8 964 000	7 581 000	6 153 000	4 798 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	46 000	64 000	80 000	94 000
Creditors	6 000	8 000	5 000	5 000
Unpaid Taxes	112 000	121 000	110 000	105 000
Dividends	0	0	0	0
Other Current Debt	771 000	1 197 000	2 799 000	4 281 000
Total Current Debt	1 298 000	1 744 000	3 310 000	4 717 000
Total Equity and Debt	10 309 000	9 389 000	9 544 000	9 609 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,63 %	23,95 %	29,51 %	34,81 %
Debt-to-Equity Ratio	0,01	0,01	0,01	0,02
Operating Profit Margin	86,28 %	85,45 %	86,48 %	82,64 %
Current Ratio	2,67	1,3	0,64	0,4
Quick Ratio	2,67	1,3	0,64	0,4
Equity Ratio	0,87	0,81	0,64	0,5
Gross Profit Margin	100 %	100 %	100 %	100 %