L&F EIENDOM AS

3692 SAULAND

Finances

Share Ownership

Return on Equity

−3,56 %

Current Ratio

1,88

Debt-to-Equity Ratio

2,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	5 727 000	4 580 000
Net Income	−124 000	−82 000	625 000	1 000
Total Assets	22 191 000	14 495 000	6 884 000	6 352 000
Total Equity	3 487 000	3 611 000	3 694 000	3 068 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	5 727 000	4 580 000
Expenditure	152 000	100 000	85 000	73 000
Operating Profit	−152 000	−100 000	788 000	5 000
Financial Income	0	0	1 000	1 000
Financial Costs	5 000	5 000	6 000	6 000
Financial Balance	−5 000	−5 000	−5 000	−5 000
Earnings Before Tax	−157 000	−105 000	783 000	1 000
Tax	−33 000	−23 000	157 000	0
Net Income	−124 000	−82 000	625 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	115 000	132 000	129 000	0
Total Current Assets	22 076 000	14 363 000	6 755 000	6 352 000
Total Assets	22 191 000	14 495 000	6 884 000	6 352 000
Total Retained Equity	952 000	1 076 000	1 158 000	532 000
Total Equity	3 487 000	3 611 000	3 694 000	3 068 000
Total Long-Term Debt	6 992 000	3 865 000	1 573 000	1 421 000
Total Current Debt	11 712 000	7 019 000	1 617 000	1 863 000
Total Equity and Debt	22 191 000	14 495 000	6 884 000	6 352 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	5 727 000	4 580 000
Other Income	0	0	0	0
Revenue	0	0	5 727 000	4 580 000
Cost of Goods Sold	11 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	17 000	17 000	1 000	0
Impairment	0	0	0	0
Expenditure	152 000	100 000	85 000	73 000
Operating Profit	−152 000	−100 000	788 000	5 000
Financial Income	0	0	1 000	1 000
Financial Costs	5 000	5 000	6 000	6 000
Financial Balance	−5 000	−5 000	−5 000	−5 000
Dividends	0	0	0	0
Net Income	−124 000	−82 000	625 000	1 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	103 000	116 000	129 000	0
Machinery and Plant Facilities	12 000	16 000	0	0
Fixtures	0	0	0	0
Total Tangible Assets	115 000	132 000	129 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	115 000	132 000	129 000	0
Stock	21 790 000	14 267 000	6 672 000	5 987 000
Total Investments	0	0	0	0
Cash, Bank	217 000	32 000	77 000	330 000
Total Current Assets	22 076 000	14 363 000	6 755 000	6 352 000
Total Assets	22 191 000	14 495 000	6 884 000	6 352 000
Total Equity	3 487 000	3 611 000	3 694 000	3 068 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 992 000	3 865 000	1 573 000	1 421 000
Creditors	300 000	26 000	140 000	11 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	21 000	25 000
Total Current Debt	11 712 000	7 019 000	1 617 000	1 863 000
Total Equity and Debt	22 191 000	14 495 000	6 884 000	6 352 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,56 %	−2,27 %	16,92 %	0,03 %
Debt-to-Equity Ratio	2,01	1,07	0,43	0,46
Operating Profit Margin	-	-	13,76 %	0,11 %
Current Ratio	1,88	2,05	4,18	3,41
Quick Ratio	−2,19	−1,98	−1,34	−1,54
Equity Ratio	0,16	0,25	0,54	0,48
Gross Profit Margin	-	-	100 %	100 %