FINSBRÅTEN EIENDOM AS

2080 EIDSVOLL

Finances

Return on Equity

−2,19 %

Current Ratio

3,3

Debt-to-Equity Ratio

0,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 484 000	15 802 000	9 525 000	8 902 000
Net Income	−1 357 000	7 502 000	3 241 000	2 652 000
Total Assets	70 091 000	73 798 000	66 791 000	65 482 000
Total Equity	61 909 000	64 765 000	58 763 000	57 022 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 484 000	15 802 000	9 525 000	8 902 000
Expenditure	9 788 000	6 100 000	5 475 000	5 777 000
Operating Profit	−2 305 000	9 702 000	4 049 000	3 125 000
Financial Income	665 000	353 000	329 000	478 000
Financial Costs	100 000	436 000	223 000	187 000
Financial Balance	565 000	−83 000	106 000	291 000
Earnings Before Tax	−1 739 000	9 619 000	4 155 000	3 416 000
Tax	−383 000	2 116 000	914 000	764 000
Net Income	−1 357 000	7 502 000	3 241 000	2 652 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	55 555 000	52 513 000	48 100 000	49 403 000
Total Current Assets	14 536 000	21 285 000	18 691 000	16 079 000
Total Assets	70 091 000	73 798 000	66 791 000	65 482 000
Total Retained Equity	13 008 000	15 864 000	9 862 000	8 121 000
Total Equity	61 909 000	64 765 000	58 763 000	57 022 000
Total Long-Term Debt	3 775 000	4 703 000	5 107 000	5 644 000
Total Current Debt	4 407 000	4 330 000	2 922 000	2 816 000
Total Equity and Debt	70 091 000	73 798 000	66 791 000	65 482 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	7 484 000	15 802 000	9 525 000	8 902 000
Revenue	7 484 000	15 802 000	9 525 000	8 902 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 619 000	2 058 000	1 996 000	2 177 000
Depreciation	844 000	819 000	1 552 000	1 626 000
Impairment	0	0	0	0
Expenditure	9 788 000	6 100 000	5 475 000	5 777 000
Operating Profit	−2 305 000	9 702 000	4 049 000	3 125 000
Financial Income	665 000	353 000	329 000	478 000
Financial Costs	100 000	436 000	223 000	187 000
Financial Balance	565 000	−83 000	106 000	291 000
Dividends	1 500 000	1 500 000	1 500 000	1 500 000
Net Income	−1 357 000	7 502 000	3 241 000	2 652 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	307 000	0	1 212 000	1 225 000
Real Eastate	31 627 000	31 241 000	27 070 000	28 239 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	20 000
Total Tangible Assets	31 627 000	31 241 000	27 070 000	28 259 000
Total Fiancial Fixed Assets	23 622 000	21 271 000	19 818 000	19 918 000
Total Fixed Assets	55 555 000	52 513 000	48 100 000	49 403 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	13 429 000	21 285 000	18 682 000	15 860 000
Total Current Assets	14 536 000	21 285 000	18 691 000	16 079 000
Total Assets	70 091 000	73 798 000	66 791 000	65 482 000
Total Equity	61 909 000	64 765 000	58 763 000	57 022 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 775 000	4 703 000	5 107 000	5 644 000
Creditors	439 000	188 000	72 000	85 000
Unpaid Taxes	144 000	290 000	447 000	360 000
Dividends	1 500 000	1 500 000	1 500 000	1 500 000
Other Current Debt	2 323 000	1 524 000	2 000	3 000
Total Current Debt	4 407 000	4 330 000	2 922 000	2 816 000
Total Equity and Debt	70 091 000	73 798 000	66 791 000	65 482 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,19 %	11,58 %	5,52 %	4,65 %
Debt-to-Equity Ratio	0,06	0,07	0,09	0,1
Operating Profit Margin	−30,8 %	61,4 %	42,51 %	35,1 %
Current Ratio	3,3	4,92	6,4	5,71
Quick Ratio	3,3	4,92	6,4	5,71
Equity Ratio	0,88	0,88	0,88	0,87
Gross Profit Margin	100 %	100 %	100 %	100 %