LARSEN & WAAGAN EIENDOM AS

2500 TYNSET

Finances

Share Ownership

Return on Equity

17,68 %

Current Ratio

0,44

Debt-to-Equity Ratio

0,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	300 000	300 000	300 000	300 000
Net Income	165 000	163 000	152 000	121 000
Total Assets	1 745 000	1 584 000	1 713 000	1 563 000
Total Equity	933 000	1 068 000	1 205 000	1 053 000

Income (NOK)	2022	2021	2020	2019
Revenue	300 000	300 000	300 000	300 000
Expenditure	89 000	90 000	105 000	141 000
Operating Profit	212 000	209 000	195 000	159 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	4 000
Financial Balance	0	0	0	−4 000
Earnings Before Tax	212 000	209 000	195 000	155 000
Tax	47 000	46 000	43 000	34 000
Net Income	165 000	163 000	152 000	121 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 409 000	1 440 000	1 472 000	1 510 000
Total Current Assets	336 000	144 000	241 000	53 000
Total Assets	1 745 000	1 584 000	1 713 000	1 563 000
Total Retained Equity	632 000	767 000	904 000	752 000
Total Equity	933 000	1 068 000	1 205 000	1 053 000
Total Long-Term Debt	53 000	53 000	53 000	53 000
Total Current Debt	759 000	463 000	456 000	457 000
Total Equity and Debt	1 745 000	1 584 000	1 713 000	1 563 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	300 000	300 000	300 000	300 000
Revenue	300 000	300 000	300 000	300 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	31 000	32 000	38 000	38 000
Impairment	0	0	0	0
Expenditure	89 000	90 000	105 000	141 000
Operating Profit	212 000	209 000	195 000	159 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	4 000
Financial Balance	0	0	0	−4 000
Dividends	300 000	300 000	0	0
Net Income	165 000	163 000	152 000	121 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 409 000	1 440 000	1 472 000	1 510 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 409 000	1 440 000	1 472 000	1 510 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 409 000	1 440 000	1 472 000	1 510 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	326 000	135 000	232 000	44 000
Total Current Assets	336 000	144 000	241 000	53 000
Total Assets	1 745 000	1 584 000	1 713 000	1 563 000
Total Equity	933 000	1 068 000	1 205 000	1 053 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	53 000	53 000	53 000	53 000
Creditors	1 000	6 000	1 000	12 000
Unpaid Taxes	0	0	0	0
Dividends	300 000	300 000	0	0
Other Current Debt	411 000	411 000	411 000	411 000
Total Current Debt	759 000	463 000	456 000	457 000
Total Equity and Debt	1 745 000	1 584 000	1 713 000	1 563 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,68 %	15,26 %	12,61 %	11,49 %
Debt-to-Equity Ratio	0,06	0,05	0,04	0,05
Operating Profit Margin	70,67 %	69,67 %	65 %	53 %
Current Ratio	0,44	0,31	0,53	0,12
Quick Ratio	0,44	0,31	0,53	0,12
Equity Ratio	0,53	0,67	0,7	0,67
Gross Profit Margin	100 %	100 %	100 %	100 %