LUNKE EIENDOM AS

2636 ØYER

Finances

Return on Equity

17,2 %

Current Ratio

1,22

Debt-to-Equity Ratio

0,82

Key figures (NOK)	2022	2021	2020	2019
Revenue	128 000	2 756 000	161 000	6 597 000
Net Income	1 337 000	3 414 000	24 000	32 000
Total Assets	14 254 000	13 187 000	18 543 000	17 693 000
Total Equity	7 773 000	6 436 000	3 022 000	2 998 000

Income (NOK)	2022	2021	2020	2019
Revenue	128 000	2 756 000	161 000	6 597 000
Expenditure	294 000	2 373 000	340 000	6 295 000
Operating Profit	−166 000	382 000	−179 000	301 000
Financial Income	1 683 000	3 363 000	636 000	337 000
Financial Costs	277 000	259 000	604 000	645 000
Financial Balance	1 406 000	3 104 000	32 000	−308 000
Earnings Before Tax	1 241 000	3 487 000	−147 000	−7 000
Tax	−96 000	73 000	−171 000	−39 000
Net Income	1 337 000	3 414 000	24 000	32 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 166 000	13 089 000	15 749 000	14 615 000
Total Current Assets	88 000	98 000	2 794 000	3 078 000
Total Assets	14 254 000	13 187 000	18 543 000	17 693 000
Total Retained Equity	5 585 000	4 248 000	834 000	810 000
Total Equity	7 773 000	6 436 000	3 022 000	2 998 000
Total Long-Term Debt	6 409 000	6 660 000	15 181 000	14 352 000
Total Current Debt	72 000	91 000	340 000	343 000
Total Equity and Debt	14 254 000	13 187 000	18 543 000	17 693 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	2 600 000	0	6 534 000
Other Income	128 000	156 000	161 000	63 000
Revenue	128 000	2 756 000	161 000	6 597 000
Cost of Goods Sold	2 000	2 005 000	0	5 779 000
Salary Costs	0	0	0	0
Depreciation	0	4 000	4 000	4 000
Impairment	0	0	0	0
Expenditure	294 000	2 373 000	340 000	6 295 000
Operating Profit	−166 000	382 000	−179 000	301 000
Financial Income	1 683 000	3 363 000	636 000	337 000
Financial Costs	277 000	259 000	604 000	645 000
Financial Balance	1 406 000	3 104 000	32 000	−308 000
Dividends	0	0	0	0
Net Income	1 337 000	3 414 000	24 000	32 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 046 000	4 046 000	4 046 000	3 946 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	4 000	9 000
Total Tangible Assets	4 046 000	4 046 000	4 051 000	3 955 000
Total Fiancial Fixed Assets	10 120 000	9 043 000	11 699 000	10 660 000
Total Fixed Assets	14 166 000	13 089 000	15 749 000	14 615 000
Stock	0	0	2 055 000	2 055 000
Total Investments	0	0	0	0
Cash, Bank	98 000	42 000	391 000	520 000
Total Current Assets	88 000	98 000	2 794 000	3 078 000
Total Assets	14 254 000	13 187 000	18 543 000	17 693 000
Total Equity	7 773 000	6 436 000	3 022 000	2 998 000
Short-Term Group Debt	0	46 000	0	0
Total Long-Term Debt	6 409 000	6 660 000	15 181 000	14 352 000
Creditors	2 000	−4 000	165 000	168 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	70 000	49 000	175 000	175 000
Total Current Debt	72 000	91 000	340 000	343 000
Total Equity and Debt	14 254 000	13 187 000	18 543 000	17 693 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,2 %	53,05 %	0,79 %	1,07 %
Debt-to-Equity Ratio	0,82	1,03	5,02	4,79
Operating Profit Margin	−129,69 %	13,86 %	−111,18 %	4,56 %
Current Ratio	1,22	1,08	8,22	8,97
Quick Ratio	1,22	1,08	−1,63	−1,8
Equity Ratio	0,55	0,49	0,16	0,17
Gross Profit Margin	98,44 %	27,25 %	100 %	12,4 %