LOIMAAVEIEN EIENDOM AS

3015 DRAMMEN

Finances

Share Ownership

Return on Equity

54,63 %

Current Ratio

0,14

Debt-to-Equity Ratio

8,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 767 000	3 638 000	3 577 000	3 511 000
Net Income	1 557 000	1 556 000	1 502 000	1 489 000
Total Assets	27 959 000	28 601 000	29 108 000	29 698 000
Total Equity	2 850 000	1 440 000	467 000	400 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 767 000	3 638 000	3 577 000	3 511 000
Expenditure	751 000	751 000	752 000	666 000
Operating Profit	3 016 000	2 887 000	2 826 000	2 845 000
Financial Income	4 000	0	6 000	5 000
Financial Costs	1 023 000	893 000	905 000	942 000
Financial Balance	−1 019 000	−893 000	−899 000	−937 000
Earnings Before Tax	1 997 000	1 994 000	1 926 000	1 909 000
Tax	439 000	439 000	424 000	420 000
Net Income	1 557 000	1 556 000	1 502 000	1 489 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 850 000	28 466 000	29 032 000	29 598 000
Total Current Assets	109 000	135 000	76 000	100 000
Total Assets	27 959 000	28 601 000	29 108 000	29 698 000
Total Retained Equity	2 564 000	1 154 000	181 000	114 000
Total Equity	2 850 000	1 440 000	467 000	400 000
Total Long-Term Debt	24 306 000	25 981 000	26 637 000	27 366 000
Total Current Debt	802 000	1 179 000	2 004 000	1 933 000
Total Equity and Debt	27 959 000	28 601 000	29 108 000	29 698 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 767 000	3 638 000	3 577 000	3 511 000
Revenue	3 767 000	3 638 000	3 577 000	3 511 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	566 000	566 000	566 000	566 000
Impairment	0	0	0	0
Expenditure	751 000	751 000	752 000	666 000
Operating Profit	3 016 000	2 887 000	2 826 000	2 845 000
Financial Income	4 000	0	6 000	5 000
Financial Costs	1 023 000	893 000	905 000	942 000
Financial Balance	−1 019 000	−893 000	−899 000	−937 000
Dividends	0	0	0	0
Net Income	1 557 000	1 556 000	1 502 000	1 489 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	27 850 000	28 466 000	29 032 000	29 598 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	27 850 000	28 466 000	29 032 000	29 598 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	27 850 000	28 466 000	29 032 000	29 598 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	60 000	117 000	35 000	87 000
Total Current Assets	109 000	135 000	76 000	100 000
Total Assets	27 959 000	28 601 000	29 108 000	29 698 000
Total Equity	2 850 000	1 440 000	467 000	400 000
Short-Term Group Debt	189 000	746 000	1 840 000	1 787 000
Total Long-Term Debt	24 306 000	25 981 000	26 637 000	27 366 000
Creditors	73 000	21 000	18 000	1 000
Unpaid Taxes	147 000	149 000	146 000	144 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	802 000	1 179 000	2 004 000	1 933 000
Total Equity and Debt	27 959 000	28 601 000	29 108 000	29 698 000

Financial indicators	2022	2021	2020	2019
Return on Equity	54,63 %	108,06 %	321,63 %	372,25 %
Debt-to-Equity Ratio	8,53	18,04	57,04	68,42
Operating Profit Margin	80,06 %	79,36 %	79 %	81,03 %
Current Ratio	0,14	0,11	0,04	0,05
Quick Ratio	0,14	0,11	0,04	0,05
Equity Ratio	0,1	0,05	0,02	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %