LASKEMOEN EIENDOM AS

3810 GVARV

Finances

Return on Equity

35,27 %

Current Ratio

2,7

Debt-to-Equity Ratio

1,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 322 000	2 504 000	671 000	1 041 000
Net Income	1 219 000	1 783 000	38 000	213 000
Total Assets	8 079 000	8 541 000	6 239 000	6 337 000
Total Equity	3 456 000	2 238 000	454 000	416 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 322 000	2 504 000	671 000	1 041 000
Expenditure	660 000	543 000	389 000	539 000
Operating Profit	661 000	1 961 000	282 000	502 000
Financial Income	874 000	424 000	0	0
Financial Costs	202 000	213 000	233 000	229 000
Financial Balance	672 000	211 000	−233 000	−229 000
Earnings Before Tax	1 333 000	2 172 000	49 000	273 000
Tax	114 000	389 000	11 000	60 000
Net Income	1 219 000	1 783 000	38 000	213 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 669 000	8 018 000	6 036 000	6 180 000
Total Current Assets	410 000	523 000	203 000	156 000
Total Assets	8 079 000	8 541 000	6 239 000	6 337 000
Total Retained Equity	2 926 000	1 708 000	−65 000	−103 000
Total Equity	3 456 000	2 238 000	454 000	416 000
Total Long-Term Debt	4 471 000	5 633 000	5 726 000	5 850 000
Total Current Debt	152 000	671 000	58 000	71 000
Total Equity and Debt	8 079 000	8 541 000	6 239 000	6 337 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	792 000	2 020 000	215 000	561 000
Other Income	530 000	484 000	455 000	480 000
Revenue	1 322 000	2 504 000	671 000	1 041 000
Cost of Goods Sold	260 000	164 000	11 000	111 000
Salary Costs	12 000	13 000	16 000	57 000
Depreciation	141 000	137 000	137 000	129 000
Impairment	0	0	0	0
Expenditure	660 000	543 000	389 000	539 000
Operating Profit	661 000	1 961 000	282 000	502 000
Financial Income	874 000	424 000	0	0
Financial Costs	202 000	213 000	233 000	229 000
Financial Balance	672 000	211 000	−233 000	−229 000
Dividends	0	0	0	0
Net Income	1 219 000	1 783 000	38 000	213 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	20 000	31 000
Real Eastate	5 149 000	5 141 000	5 243 000	5 341 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	46 000	62 000	97 000	131 000
Total Tangible Assets	5 195 000	5 203 000	5 340 000	5 473 000
Total Fiancial Fixed Assets	2 474 000	2 815 000	677 000	677 000
Total Fixed Assets	7 669 000	8 018 000	6 036 000	6 180 000
Stock	0	0	0	0
Total Investments	0	54 000	0	0
Cash, Bank	404 000	426 000	163 000	117 000
Total Current Assets	410 000	523 000	203 000	156 000
Total Assets	8 079 000	8 541 000	6 239 000	6 337 000
Total Equity	3 456 000	2 238 000	454 000	416 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 471 000	5 633 000	5 726 000	5 850 000
Creditors	3 000	32 000	4 000	8 000
Unpaid Taxes	17 000	367 000	27 000	39 000
Dividends	0	0	0	0
Other Current Debt	24 000	20 000	28 000	24 000
Total Current Debt	152 000	671 000	58 000	71 000
Total Equity and Debt	8 079 000	8 541 000	6 239 000	6 337 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,27 %	79,67 %	8,37 %	51,2 %
Debt-to-Equity Ratio	1,29	2,52	12,61	14,06
Operating Profit Margin	50 %	78,31 %	42,03 %	48,22 %
Current Ratio	2,7	0,78	3,5	2,2
Quick Ratio	2,7	0,78	3,5	2,2
Equity Ratio	0,43	0,26	0,07	0,07
Gross Profit Margin	80,33 %	93,45 %	98,36 %	89,34 %