LARSEN VATNEHOL EIENDOM AS

6390 VESTNES

Finances

Share Ownership

Return on Equity

21,21 %

Current Ratio

0,42

Debt-to-Equity Ratio

0,69

Key figures (NOK)	2022	2021	2020	2019
Revenue	314 000	309 000	270 000	270 000
Net Income	179 000	96 000	40 000	90 000
Total Assets	1 473 000	1 474 000	1 537 000	1 583 000
Total Equity	844 000	665 000	569 000	530 000

Income (NOK)	2022	2021	2020	2019
Revenue	314 000	309 000	270 000	270 000
Expenditure	55 000	135 000	171 000	99 000
Operating Profit	260 000	174 000	99 000	171 000
Financial Income	0	0	0	0
Financial Costs	31 000	51 000	48 000	56 000
Financial Balance	−31 000	−51 000	−48 000	−56 000
Earnings Before Tax	229 000	123 000	51 000	115 000
Tax	50 000	27 000	11 000	25 000
Net Income	179 000	96 000	40 000	90 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 452 000	1 473 000	1 496 000	1 519 000
Total Current Assets	21 000	1 000	41 000	64 000
Total Assets	1 473 000	1 474 000	1 537 000	1 583 000
Total Retained Equity	744 000	565 000	469 000	430 000
Total Equity	844 000	665 000	569 000	530 000
Total Long-Term Debt	579 000	772 000	958 000	897 000
Total Current Debt	50 000	37 000	10 000	156 000
Total Equity and Debt	1 473 000	1 474 000	1 537 000	1 583 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	314 000	309 000	270 000	270 000
Revenue	314 000	309 000	270 000	270 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	21 000	23 000	23 000	23 000
Impairment	0	0	0	0
Expenditure	55 000	135 000	171 000	99 000
Operating Profit	260 000	174 000	99 000	171 000
Financial Income	0	0	0	0
Financial Costs	31 000	51 000	48 000	56 000
Financial Balance	−31 000	−51 000	−48 000	−56 000
Dividends	0	0	0	0
Net Income	179 000	96 000	40 000	90 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 452 000	1 473 000	1 496 000	1 519 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 452 000	1 473 000	1 496 000	1 519 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 452 000	1 473 000	1 496 000	1 519 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	21 000	1 000	41 000	64 000
Total Current Assets	21 000	1 000	41 000	64 000
Total Assets	1 473 000	1 474 000	1 537 000	1 583 000
Total Equity	844 000	665 000	569 000	530 000
Short-Term Group Debt	0	0	0	110 000
Total Long-Term Debt	579 000	772 000	958 000	897 000
Creditors	1 000	11 000	0	6 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	40 000
Total Current Debt	50 000	37 000	10 000	156 000
Total Equity and Debt	1 473 000	1 474 000	1 537 000	1 583 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,21 %	14,44 %	7,03 %	16,98 %
Debt-to-Equity Ratio	0,69	1,16	1,68	1,69
Operating Profit Margin	82,8 %	56,31 %	36,67 %	63,33 %
Current Ratio	0,42	0,03	4,1	0,41
Quick Ratio	0,42	0,03	4,1	0,41
Equity Ratio	0,57	0,45	0,37	0,33
Gross Profit Margin	100 %	100 %	100 %	100 %