LEANGEN CURLING AS

7047 TRONDHEIM

Finances

Share Ownership

Return on Equity

55,09 %

Current Ratio

0,23

Debt-to-Equity Ratio

3,99

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 500 000	1 152 000	1 050 000	1 150 000
Net Income	552 000	192 000	265 000	372 000
Total Assets	7 025 000	7 183 000	7 469 000	7 598 000
Total Equity	1 002 000	451 000	259 000	−6 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 500 000	1 152 000	1 050 000	1 150 000
Expenditure	830 000	848 000	611 000	567 000
Operating Profit	670 000	304 000	439 000	583 000
Financial Income	0	0	0	0
Financial Costs	119 000	113 000	174 000	211 000
Financial Balance	−119 000	−113 000	−174 000	−211 000
Earnings Before Tax	552 000	192 000	265 000	372 000
Tax	0	0	0	0
Net Income	552 000	192 000	265 000	372 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 559 000	6 719 000	6 879 000	7 039 000
Total Current Assets	466 000	464 000	590 000	559 000
Total Assets	7 025 000	7 183 000	7 469 000	7 598 000
Total Retained Equity	902 000	351 000	159 000	−106 000
Total Equity	1 002 000	451 000	259 000	−6 000
Total Long-Term Debt	4 000 000	4 000 000	4 000 000	6 772 000
Total Current Debt	2 023 000	2 732 000	3 210 000	832 000
Total Equity and Debt	7 025 000	7 183 000	7 469 000	7 598 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 500 000	1 152 000	1 050 000	1 150 000
Revenue	1 500 000	1 152 000	1 050 000	1 150 000
Cost of Goods Sold	0	0	0	0
Salary Costs	10 000	10 000	0	0
Depreciation	160 000	160 000	160 000	160 000
Impairment	0	0	0	0
Expenditure	830 000	848 000	611 000	567 000
Operating Profit	670 000	304 000	439 000	583 000
Financial Income	0	0	0	0
Financial Costs	119 000	113 000	174 000	211 000
Financial Balance	−119 000	−113 000	−174 000	−211 000
Dividends	0	0	0	0
Net Income	552 000	192 000	265 000	372 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 559 000	6 719 000	6 879 000	7 039 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 559 000	6 719 000	6 879 000	7 039 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 559 000	6 719 000	6 879 000	7 039 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	458 000	456 000	333 000	374 000
Total Current Assets	466 000	464 000	590 000	559 000
Total Assets	7 025 000	7 183 000	7 469 000	7 598 000
Total Equity	1 002 000	451 000	259 000	−6 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 000 000	4 000 000	4 000 000	6 772 000
Creditors	11 000	253 000	271 000	256 000
Unpaid Taxes	40 000	18 000	70 000	25 000
Dividends	0	0	0	0
Other Current Debt	134 000	329 000	432 000	551 000
Total Current Debt	2 023 000	2 732 000	3 210 000	832 000
Total Equity and Debt	7 025 000	7 183 000	7 469 000	7 598 000

Financial indicators	2022	2021	2020	2019
Return on Equity	55,09 %	42,57 %	102,32 %	−6 200 %
Debt-to-Equity Ratio	3,99	8,87	15,44	−1 128,67
Operating Profit Margin	44,67 %	26,39 %	41,81 %	50,7 %
Current Ratio	0,23	0,17	0,18	0,67
Quick Ratio	0,23	0,17	0,18	0,67
Equity Ratio	0,14	0,06	0,03	−0
Gross Profit Margin	100 %	100 %	100 %	100 %