FINNEIDTUNET BORETTSLAG

8200 FAUSKE

Finances

Share Ownership

Return on Equity

14,58 %

Current Ratio

7,46

Debt-to-Equity Ratio

9,43

Key figures (NOK)	2022	2021	2020	2019
Revenue	959 000	905 000	905 000	862 000
Net Income	231 000	225 000	279 000	163 000
Total Assets	16 631 000	16 594 000	16 658 000	16 473 000
Total Equity	1 584 000	1 354 000	1 128 000	880 000

Income (NOK)	2022	2021	2020	2019
Revenue	959 000	905 000	905 000	862 000
Expenditure	340 000	387 000	264 000	310 000
Operating Profit	618 000	518 000	640 000	551 000
Financial Income	1 000	0	0	0
Financial Costs	388 000	293 000	361 000	388 000
Financial Balance	−387 000	−293 000	−361 000	−388 000
Earnings Before Tax	231 000	225 000	279 000	163 000
Tax	0	0	0	0
Net Income	231 000	225 000	279 000	163 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 870 000	15 870 000	15 870 000	15 870 000
Total Current Assets	761 000	724 000	788 000	603 000
Total Assets	16 631 000	16 594 000	16 658 000	16 473 000
Total Retained Equity	1 539 000	1 309 000	1 083 000	835 000
Total Equity	1 584 000	1 354 000	1 128 000	880 000
Total Long-Term Debt	14 945 000	15 148 000	15 369 000	15 475 000
Total Current Debt	102 000	92 000	160 000	118 000
Total Equity and Debt	16 631 000	16 594 000	16 658 000	16 473 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	959 000	905 000	905 000	862 000
Revenue	959 000	905 000	905 000	862 000
Cost of Goods Sold	0	0	0	0
Salary Costs	22 000	22 000	21 000	22 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	340 000	387 000	264 000	310 000
Operating Profit	618 000	518 000	640 000	551 000
Financial Income	1 000	0	0	0
Financial Costs	388 000	293 000	361 000	388 000
Financial Balance	−387 000	−293 000	−361 000	−388 000
Dividends	0	0	0	0
Net Income	231 000	225 000	279 000	163 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	15 870 000	15 870 000	15 870 000	15 870 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	15 870 000	15 870 000	15 870 000	15 870 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	15 870 000	15 870 000	15 870 000	15 870 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	658 000	641 000	709 000	603 000
Total Current Assets	761 000	724 000	788 000	603 000
Total Assets	16 631 000	16 594 000	16 658 000	16 473 000
Total Equity	1 584 000	1 354 000	1 128 000	880 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 945 000	15 148 000	15 369 000	15 475 000
Creditors	98 000	90 000	84 000	4 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	4 000	3 000	76 000	114 000
Total Current Debt	102 000	92 000	160 000	118 000
Total Equity and Debt	16 631 000	16 594 000	16 658 000	16 473 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,58 %	16,62 %	24,73 %	18,52 %
Debt-to-Equity Ratio	9,43	11,19	13,63	17,59
Operating Profit Margin	64,44 %	57,24 %	70,72 %	63,92 %
Current Ratio	7,46	7,87	4,93	5,11
Quick Ratio	7,46	7,87	4,93	5,11
Equity Ratio	0,1	0,08	0,07	0,05
Gross Profit Margin	100 %	100 %	100 %	100 %