FLÅTT EIENDOM AS

3171 SEM

Finances

Share Ownership

Return on Equity

44,61 %

Current Ratio

21,16

Debt-to-Equity Ratio

4,73

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 874 000	1 396 000	611 000	570 000
Net Income	732 000	500 000	106 000	116 000
Total Assets	9 506 000	9 267 000	4 357 000	4 320 000
Total Equity	1 641 000	909 000	410 000	304 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 874 000	1 396 000	611 000	570 000
Expenditure	566 000	336 000	326 000	261 000
Operating Profit	1 308 000	1 059 000	286 000	308 000
Financial Income	0	0	0	0
Financial Costs	415 000	419 000	150 000	159 000
Financial Balance	−415 000	−419 000	−150 000	−159 000
Earnings Before Tax	894 000	640 000	136 000	149 000
Tax	162 000	140 000	30 000	33 000
Net Income	732 000	500 000	106 000	116 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 220 000	6 052 000	3 602 000	3 610 000
Total Current Assets	2 285 000	3 215 000	755 000	710 000
Total Assets	9 506 000	9 267 000	4 357 000	4 320 000
Total Retained Equity	1 623 000	891 000	392 000	286 000
Total Equity	1 641 000	909 000	410 000	304 000
Total Long-Term Debt	7 756 000	6 785 000	3 609 000	3 764 000
Total Current Debt	108 000	1 573 000	339 000	252 000
Total Equity and Debt	9 506 000	9 267 000	4 357 000	4 320 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	183 000	0	0	0
Other Income	1 691 000	1 396 000	611 000	570 000
Revenue	1 874 000	1 396 000	611 000	570 000
Cost of Goods Sold	15 000	4 000	0	0
Salary Costs	0	0	0	0
Depreciation	315 000	130 000	118 000	117 000
Impairment	0	0	0	0
Expenditure	566 000	336 000	326 000	261 000
Operating Profit	1 308 000	1 059 000	286 000	308 000
Financial Income	0	0	0	0
Financial Costs	415 000	419 000	150 000	159 000
Financial Balance	−415 000	−419 000	−150 000	−159 000
Dividends	0	0	0	0
Net Income	732 000	500 000	106 000	116 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 512 000	6 052 000	3 602 000	3 610 000
Machinery and Plant Facilities	708 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 220 000	6 052 000	3 602 000	3 610 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 220 000	6 052 000	3 602 000	3 610 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	173 000	1 211 000	97 000	124 000
Total Current Assets	2 285 000	3 215 000	755 000	710 000
Total Assets	9 506 000	9 267 000	4 357 000	4 320 000
Total Equity	1 641 000	909 000	410 000	304 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 756 000	6 785 000	3 609 000	3 764 000
Creditors	−367 000	1 153 000	106 000	2 000
Unpaid Taxes	96 000	97 000	0	15 000
Dividends	0	0	0	0
Other Current Debt	200 000	200 000	201 000	201 000
Total Current Debt	108 000	1 573 000	339 000	252 000
Total Equity and Debt	9 506 000	9 267 000	4 357 000	4 320 000

Financial indicators	2022	2021	2020	2019
Return on Equity	44,61 %	55,01 %	25,85 %	38,16 %
Debt-to-Equity Ratio	4,73	7,46	8,8	12,38
Operating Profit Margin	69,8 %	75,86 %	46,81 %	54,04 %
Current Ratio	21,16	2,04	2,23	2,82
Quick Ratio	21,16	2,04	2,23	2,82
Equity Ratio	0,17	0,1	0,09	0,07
Gross Profit Margin	99,2 %	99,71 %	100 %	100 %