LONGHAMMARVEGEN 19 AS

5570 AKSDAL

Finances

Share Ownership

Return on Equity

−48,21 %

Current Ratio

1,11

Debt-to-Equity Ratio

16,87

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 740 000	1 934 000	3 610 000	4 071 000
Net Income	−605 000	−174 000	775 000	873 000
Total Assets	23 413 000	24 709 000	31 037 000	32 226 000
Total Equity	1 255 000	1 330 000	5 692 000	4 877 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 740 000	1 934 000	3 610 000	4 071 000
Expenditure	1 588 000	1 381 000	1 753 000	1 914 000
Operating Profit	152 000	553 000	1 857 000	2 157 000
Financial Income	7 000	8 000	7 000	3 000
Financial Costs	934 000	841 000	870 000	1 040 000
Financial Balance	−927 000	−833 000	−863 000	−1 037 000
Earnings Before Tax	−775 000	−281 000	994 000	1 120 000
Tax	−171 000	−107 000	219 000	246 000
Net Income	−605 000	−174 000	775 000	873 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	22 311 000	23 008 000	29 948 000	30 974 000
Total Current Assets	1 103 000	1 701 000	1 088 000	1 252 000
Total Assets	23 413 000	24 709 000	31 037 000	32 226 000
Total Retained Equity	124 000	729 000	3 917 000	3 286 000
Total Equity	1 255 000	1 330 000	5 692 000	4 877 000
Total Long-Term Debt	21 166 000	22 242 000	24 878 000	26 660 000
Total Current Debt	992 000	1 137 000	467 000	690 000
Total Equity and Debt	23 413 000	24 709 000	31 037 000	32 226 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 740 000	1 934 000	3 610 000	4 071 000
Other Income	0	0	0	0
Revenue	1 740 000	1 934 000	3 610 000	4 071 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	697 000	697 000	1 026 000	1 028 000
Impairment	0	0	0	0
Expenditure	1 588 000	1 381 000	1 753 000	1 914 000
Operating Profit	152 000	553 000	1 857 000	2 157 000
Financial Income	7 000	8 000	7 000	3 000
Financial Costs	934 000	841 000	870 000	1 040 000
Financial Balance	−927 000	−833 000	−863 000	−1 037 000
Dividends	0	0	0	0
Net Income	−605 000	−174 000	775 000	873 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	22 311 000	23 008 000	29 948 000	30 974 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	22 311 000	23 008 000	29 948 000	30 974 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	22 311 000	23 008 000	29 948 000	30 974 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	266 000	1 324 000	1 054 000	1 169 000
Total Current Assets	1 103 000	1 701 000	1 088 000	1 252 000
Total Assets	23 413 000	24 709 000	31 037 000	32 226 000
Total Equity	1 255 000	1 330 000	5 692 000	4 877 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	21 166 000	22 242 000	24 878 000	26 660 000
Creditors	181 000	189 000	206 000	330 000
Unpaid Taxes	17 000	93 000	76 000	97 000
Dividends	0	0	0	0
Other Current Debt	794 000	855 000	36 000	44 000
Total Current Debt	992 000	1 137 000	467 000	690 000
Total Equity and Debt	23 413 000	24 709 000	31 037 000	32 226 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−48,21 %	−13,08 %	13,62 %	17,9 %
Debt-to-Equity Ratio	16,87	16,72	4,37	5,47
Operating Profit Margin	8,74 %	28,59 %	51,44 %	52,98 %
Current Ratio	1,11	1,5	2,33	1,81
Quick Ratio	1,11	1,5	2,33	1,81
Equity Ratio	0,05	0,05	0,18	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %