LINMO EIENDOM AS

9470 GRATANGEN

Finances

Share Ownership

Return on Equity

7,81 %

Current Ratio

1,82

Debt-to-Equity Ratio

0,64

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 405 000	1 356 000	1 750 000	1 754 000
Net Income	413 000	505 000	779 000	864 000
Total Assets	9 118 000	9 147 000	9 322 000	9 365 000
Total Equity	5 285 000	5 173 000	4 668 000	3 889 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 405 000	1 356 000	1 750 000	1 754 000
Expenditure	844 000	604 000	618 000	469 000
Operating Profit	561 000	752 000	1 132 000	1 284 000
Financial Income	4 000	4 000	4 000	4 000
Financial Costs	135 000	106 000	132 000	178 000
Financial Balance	−131 000	−102 000	−128 000	−174 000
Earnings Before Tax	430 000	650 000	1 004 000	1 110 000
Tax	18 000	145 000	225 000	246 000
Net Income	413 000	505 000	779 000	864 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 292 000	8 247 000	8 306 000	8 366 000
Total Current Assets	826 000	901 000	1 016 000	999 000
Total Assets	9 118 000	9 147 000	9 322 000	9 365 000
Total Retained Equity	4 945 000	4 833 000	4 328 000	3 549 000
Total Equity	5 285 000	5 173 000	4 668 000	3 889 000
Total Long-Term Debt	3 378 000	3 780 000	4 398 000	5 158 000
Total Current Debt	455 000	194 000	256 000	319 000
Total Equity and Debt	9 118 000	9 147 000	9 322 000	9 365 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 405 000	1 356 000	1 750 000	1 754 000
Revenue	1 405 000	1 356 000	1 750 000	1 754 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	60 000	60 000	60 000	56 000
Impairment	0	0	0	0
Expenditure	844 000	604 000	618 000	469 000
Operating Profit	561 000	752 000	1 132 000	1 284 000
Financial Income	4 000	4 000	4 000	4 000
Financial Costs	135 000	106 000	132 000	178 000
Financial Balance	−131 000	−102 000	−128 000	−174 000
Dividends	300 000	0	0	0
Net Income	413 000	505 000	779 000	864 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	84 000	0	0	0
Real Eastate	8 145 000	8 173 000	8 223 000	8 273 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	63 000	73 000	83 000	93 000
Total Tangible Assets	8 208 000	8 247 000	8 306 000	8 366 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 292 000	8 247 000	8 306 000	8 366 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	693 000	771 000	912 000	907 000
Total Current Assets	826 000	901 000	1 016 000	999 000
Total Assets	9 118 000	9 147 000	9 322 000	9 365 000
Total Equity	5 285 000	5 173 000	4 668 000	3 889 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 378 000	3 780 000	4 398 000	5 158 000
Creditors	2 000	5 000	2 000	35 000
Unpaid Taxes	0	0	0	0
Dividends	300 000	0	0	0
Other Current Debt	52 000	44 000	29 000	38 000
Total Current Debt	455 000	194 000	256 000	319 000
Total Equity and Debt	9 118 000	9 147 000	9 322 000	9 365 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,81 %	9,76 %	16,69 %	22,22 %
Debt-to-Equity Ratio	0,64	0,73	0,94	1,33
Operating Profit Margin	39,93 %	55,46 %	64,69 %	73,2 %
Current Ratio	1,82	4,64	3,97	3,13
Quick Ratio	1,82	4,64	3,97	3,13
Equity Ratio	0,58	0,57	0,5	0,42
Gross Profit Margin	100 %	100 %	100 %	100 %