LARSEN-SKARET EIENDOM AS

8200 FAUSKE

Finances

Share Ownership

Return on Equity

−27,17 %

Current Ratio

6,88

Debt-to-Equity Ratio

10,39

Key figures (NOK)	2022	2021	2020	2019
Revenue	190 000	223 000	190 000	318 000
Net Income	−25 000	−98 000	−36 000	64 000
Total Assets	1 055 000	1 278 000	1 349 000	1 700 000
Total Equity	92 000	118 000	216 000	315 000

Income (NOK)	2022	2021	2020	2019
Revenue	190 000	223 000	190 000	318 000
Expenditure	161 000	298 000	180 000	177 000
Operating Profit	28 000	−74 000	11 000	141 000
Financial Income	0	0	0	0
Financial Costs	61 000	52 000	57 000	60 000
Financial Balance	−61 000	−52 000	−57 000	−60 000
Earnings Before Tax	−32 000	−126 000	−46 000	82 000
Tax	−7 000	−28 000	−10 000	18 000
Net Income	−25 000	−98 000	−36 000	64 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 001 000	1 066 000	1 110 000	1 174 000
Total Current Assets	55 000	213 000	238 000	526 000
Total Assets	1 055 000	1 278 000	1 349 000	1 700 000
Total Retained Equity	−58 000	−32 000	66 000	165 000
Total Equity	92 000	118 000	216 000	315 000
Total Long-Term Debt	956 000	1 052 000	1 121 000	1 174 000
Total Current Debt	8 000	108 000	12 000	211 000
Total Equity and Debt	1 055 000	1 278 000	1 349 000	1 700 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	223 000	190 000	318 000
Other Income	190 000	0	0	0
Revenue	190 000	223 000	190 000	318 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	72 000	73 000	73 000	73 000
Impairment	0	0	0	0
Expenditure	161 000	298 000	180 000	177 000
Operating Profit	28 000	−74 000	11 000	141 000
Financial Income	0	0	0	0
Financial Costs	61 000	52 000	57 000	60 000
Financial Balance	−61 000	−52 000	−57 000	−60 000
Dividends	0	0	0	0
Net Income	−25 000	−98 000	−36 000	64 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	44 000	36 000	9 000	0
Real Eastate	957 000	1 029 000	1 102 000	1 174 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	957 000	1 029 000	1 102 000	1 174 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 001 000	1 066 000	1 110 000	1 174 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	26 000	83 000	119 000	210 000
Total Current Assets	55 000	213 000	238 000	526 000
Total Assets	1 055 000	1 278 000	1 349 000	1 700 000
Total Equity	92 000	118 000	216 000	315 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	956 000	1 052 000	1 121 000	1 174 000
Creditors	4 000	0	0	4 000
Unpaid Taxes	4 000	8 000	11 000	42 000
Dividends	0	0	0	0
Other Current Debt	0	100 000	0	165 000
Total Current Debt	8 000	108 000	12 000	211 000
Total Equity and Debt	1 055 000	1 278 000	1 349 000	1 700 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−27,17 %	−83,05 %	−16,67 %	20,32 %
Debt-to-Equity Ratio	10,39	8,92	5,19	3,73
Operating Profit Margin	14,74 %	−33,18 %	5,79 %	44,34 %
Current Ratio	6,88	1,97	19,83	2,49
Quick Ratio	6,88	1,97	19,83	2,49
Equity Ratio	0,09	0,09	0,16	0,19
Gross Profit Margin	100 %	100 %	100 %	100 %