LUNA EIENDOM MO AS

8614 MO I RANA

Finances

Share Ownership

Return on Equity

6,97 %

Current Ratio

0,2

Debt-to-Equity Ratio

1,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 734 000	1 688 000	2 091 000	2 308 000
Net Income	420 000	158 000	225 000	198 000
Total Assets	15 010 000	15 412 000	15 737 000	15 896 000
Total Equity	6 030 000	5 610 000	5 680 000	5 455 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 734 000	1 688 000	2 091 000	2 308 000
Expenditure	911 000	1 208 000	1 416 000	1 599 000
Operating Profit	824 000	480 000	675 000	710 000
Financial Income	24 000	19 000	18 000	19 000
Financial Costs	309 000	295 000	405 000	474 000
Financial Balance	−285 000	−276 000	−387 000	−455 000
Earnings Before Tax	538 000	203 000	288 000	254 000
Tax	118 000	45 000	63 000	56 000
Net Income	420 000	158 000	225 000	198 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 946 000	15 329 000	15 497 000	15 793 000
Total Current Assets	64 000	83 000	240 000	103 000
Total Assets	15 010 000	15 412 000	15 737 000	15 896 000
Total Retained Equity	1 114 000	694 000	764 000	539 000
Total Equity	6 030 000	5 610 000	5 680 000	5 455 000
Total Long-Term Debt	8 663 000	9 736 000	9 785 000	10 344 000
Total Current Debt	316 000	66 000	272 000	97 000
Total Equity and Debt	15 010 000	15 412 000	15 737 000	15 896 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	103 000	91 000	482 000	696 000
Other Income	1 631 000	1 597 000	1 609 000	1 612 000
Revenue	1 734 000	1 688 000	2 091 000	2 308 000
Cost of Goods Sold	0	0	423 000	698 000
Salary Costs	0	10 000	0	10 000
Depreciation	653 000	652 000	636 000	635 000
Impairment	0	0	0	0
Expenditure	911 000	1 208 000	1 416 000	1 599 000
Operating Profit	824 000	480 000	675 000	710 000
Financial Income	24 000	19 000	18 000	19 000
Financial Costs	309 000	295 000	405 000	474 000
Financial Balance	−285 000	−276 000	−387 000	−455 000
Dividends	0	0	0	0
Net Income	420 000	158 000	225 000	198 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	13 724 000	14 375 000	14 432 000	15 013 000
Machinery and Plant Facilities	8 000	10 000	0	0
Fixtures	0	0	4 000	7 000
Total Tangible Assets	13 732 000	14 384 000	14 436 000	15 020 000
Total Fiancial Fixed Assets	1 214 000	945 000	1 062 000	774 000
Total Fixed Assets	14 946 000	15 329 000	15 497 000	15 793 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	14 000	8 000	190 000	10 000
Total Current Assets	64 000	83 000	240 000	103 000
Total Assets	15 010 000	15 412 000	15 737 000	15 896 000
Total Equity	6 030 000	5 610 000	5 680 000	5 455 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 663 000	9 736 000	9 785 000	10 344 000
Creditors	19 000	−4 000	43 000	40 000
Unpaid Taxes	55 000	70 000	56 000	57 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	316 000	66 000	272 000	97 000
Total Equity and Debt	15 010 000	15 412 000	15 737 000	15 896 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,97 %	2,82 %	3,96 %	3,63 %
Debt-to-Equity Ratio	1,44	1,74	1,72	1,9
Operating Profit Margin	47,52 %	28,44 %	32,28 %	30,76 %
Current Ratio	0,2	1,26	0,88	1,06
Quick Ratio	0,2	1,26	0,88	1,06
Equity Ratio	0,4	0,36	0,36	0,34
Gross Profit Margin	100 %	100 %	79,77 %	69,76 %