LADEJARLEN EIENDOM AS

7067 TRONDHEIM

Finances

Share Ownership

Return on Equity

15,12 %

Current Ratio

0,48

Debt-to-Equity Ratio

2,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 285 000	791 000	281 000	205 000
Net Income	468 000	421 000	72 000	−13 000
Total Assets	10 390 000	9 670 000	2 368 000	2 330 000
Total Equity	3 095 000	2 701 000	2 279 000	2 207 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 285 000	791 000	281 000	205 000
Expenditure	375 000	238 000	189 000	230 000
Operating Profit	910 000	553 000	92 000	−25 000
Financial Income	0	0	0	9 000
Financial Costs	304 000	13 000	0	1 000
Financial Balance	−304 000	−13 000	0	8 000
Earnings Before Tax	607 000	540 000	92 000	−17 000
Tax	139 000	119 000	20 000	−4 000
Net Income	468 000	421 000	72 000	−13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 160 000	9 458 000	1 888 000	1 942 000
Total Current Assets	230 000	212 000	480 000	388 000
Total Assets	10 390 000	9 670 000	2 368 000	2 330 000
Total Retained Equity	2 995 000	2 601 000	2 179 000	2 107 000
Total Equity	3 095 000	2 701 000	2 279 000	2 207 000
Total Long-Term Debt	6 813 000	6 782 000	40 000	54 000
Total Current Debt	482 000	187 000	49 000	69 000
Total Equity and Debt	10 390 000	9 670 000	2 368 000	2 330 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 285 000	791 000	281 000	205 000
Revenue	1 285 000	791 000	281 000	205 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	70 000	53 000	54 000	54 000
Impairment	0	0	0	0
Expenditure	375 000	238 000	189 000	230 000
Operating Profit	910 000	553 000	92 000	−25 000
Financial Income	0	0	0	9 000
Financial Costs	304 000	13 000	0	1 000
Financial Balance	−304 000	−13 000	0	8 000
Dividends	0	0	0	0
Net Income	468 000	421 000	72 000	−13 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 449 000	1 835 000	1 888 000	1 942 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	164 000	45 000	0	0
Total Tangible Assets	2 613 000	1 880 000	1 888 000	1 942 000
Total Fiancial Fixed Assets	7 547 000	7 577 000	0	0
Total Fixed Assets	10 160 000	9 458 000	1 888 000	1 942 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	230 000	179 000	273 000	366 000
Total Current Assets	230 000	212 000	480 000	388 000
Total Assets	10 390 000	9 670 000	2 368 000	2 330 000
Total Equity	3 095 000	2 701 000	2 279 000	2 207 000
Short-Term Group Debt	212 000	0	0	0
Total Long-Term Debt	6 813 000	6 782 000	40 000	54 000
Creditors	35 000	3 000	15 000	9 000
Unpaid Taxes	14 000	17 000	0	37 000
Dividends	0	0	0	0
Other Current Debt	100 000	38 000	0	11 000
Total Current Debt	482 000	187 000	49 000	69 000
Total Equity and Debt	10 390 000	9 670 000	2 368 000	2 330 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,12 %	15,59 %	3,16 %	−0,59 %
Debt-to-Equity Ratio	2,2	2,51	0,02	0,02
Operating Profit Margin	70,82 %	69,91 %	32,74 %	−12,2 %
Current Ratio	0,48	1,13	9,8	5,62
Quick Ratio	0,48	1,13	9,8	5,62
Equity Ratio	0,3	0,28	0,96	0,95
Gross Profit Margin	100 %	100 %	100 %	100 %