FORUSBEEN 50 AS

0167 OSLO

Finances

Share Ownership

Return on Equity

18,97 %

Current Ratio

6,98

Debt-to-Equity Ratio

0,75

Key figures (NOK)	2022	2021	2020	2019
Revenue	175 991 000	167 932 000	168 919 000	166 059 000
Net Income	105 198 000	99 066 000	97 969 000	95 818 000
Total Assets	1 031 384 000	1 004 092 000	939 165 000	877 641 000
Total Equity	554 573 000	520 845 000	462 514 000	405 048 000

Income (NOK)	2022	2021	2020	2019
Revenue	175 991 000	167 932 000	168 919 000	166 059 000
Expenditure	23 912 000	23 799 000	26 145 000	25 915 000
Operating Profit	152 080 000	144 133 000	142 774 000	140 144 000
Financial Income	0	0	3 000	0
Financial Costs	17 190 000	17 126 000	17 167 000	17 300 000
Financial Balance	−17 190 000	−17 126 000	−17 164 000	−17 300 000
Earnings Before Tax	134 890 000	127 007 000	125 610 000	122 844 000
Tax	29 692 000	27 942 000	27 641 000	27 026 000
Net Income	105 198 000	99 066 000	97 969 000	95 818 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	613 211 000	635 787 000	659 119 000	683 283 000
Total Current Assets	418 174 000	368 305 000	280 046 000	194 358 000
Total Assets	1 031 384 000	1 004 092 000	939 165 000	877 641 000
Total Retained Equity	353 946 000	320 219 000	261 888 000	204 422 000
Total Equity	554 573 000	520 845 000	462 514 000	405 048 000
Total Long-Term Debt	416 916 000	416 916 000	416 916 000	416 916 000
Total Current Debt	59 896 000	66 332 000	59 735 000	55 677 000
Total Equity and Debt	1 031 384 000	1 004 092 000	939 165 000	877 641 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	175 991 000	167 932 000	168 919 000	166 059 000
Revenue	175 991 000	167 932 000	168 919 000	166 059 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	17 000
Depreciation	15 884 000	15 884 000	15 884 000	15 884 000
Impairment	0	0	0	0
Expenditure	23 912 000	23 799 000	26 145 000	25 915 000
Operating Profit	152 080 000	144 133 000	142 774 000	140 144 000
Financial Income	0	0	3 000	0
Financial Costs	17 190 000	17 126 000	17 167 000	17 300 000
Financial Balance	−17 190 000	−17 126 000	−17 164 000	−17 300 000
Dividends	0	0	0	0
Net Income	105 198 000	99 066 000	97 969 000	95 818 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	216 693 000	223 385 000	230 833 000	239 113 000
Real Eastate	396 518 000	412 402 000	428 286 000	444 170 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	396 518 000	412 402 000	428 286 000	444 170 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	613 211 000	635 787 000	659 119 000	683 283 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	121 000	3 055 000	3 002 000	58 561 000
Total Current Assets	418 174 000	368 305 000	280 046 000	194 358 000
Total Assets	1 031 384 000	1 004 092 000	939 165 000	877 641 000
Total Equity	554 573 000	520 845 000	462 514 000	405 048 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	416 916 000	416 916 000	416 916 000	416 916 000
Creditors	24 000	3 750 000	840 000	838 000
Unpaid Taxes	11 203 000	10 554 000	10 011 000	9 950 000
Dividends	0	0	0	0
Other Current Debt	45 828 000	43 023 000	40 947 000	40 680 000
Total Current Debt	59 896 000	66 332 000	59 735 000	55 677 000
Total Equity and Debt	1 031 384 000	1 004 092 000	939 165 000	877 641 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,97 %	19,02 %	21,18 %	23,66 %
Debt-to-Equity Ratio	0,75	0,8	0,9	1,03
Operating Profit Margin	86,41 %	85,83 %	84,52 %	84,39 %
Current Ratio	6,98	5,55	4,69	3,49
Quick Ratio	6,98	5,55	4,69	3,49
Equity Ratio	0,54	0,52	0,49	0,46
Gross Profit Margin	100 %	100 %	100 %	100 %