FORMTOPPEN BOLIGUTLEIE AS

4847 ARENDAL

Finances

Share Ownership

Return on Equity

28,76 %

Current Ratio

0,56

Debt-to-Equity Ratio

8,59

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 194 000	4 781 000	4 703 000	3 864 000
Net Income	2 068 000	2 126 000	1 926 000	1 545 000
Total Assets	70 517 000	70 269 000	69 877 000	69 964 000
Total Equity	7 191 000	5 123 000	2 996 000	1 070 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 194 000	4 781 000	4 703 000	3 864 000
Expenditure	1 449 000	1 270 000	1 169 000	754 000
Operating Profit	3 745 000	3 511 000	3 535 000	3 110 000
Financial Income	0	0	0	0
Financial Costs	1 093 000	785 000	1 065 000	1 130 000
Financial Balance	−1 093 000	−785 000	−1 065 000	−1 130 000
Earnings Before Tax	2 651 000	2 726 000	2 470 000	1 980 000
Tax	583 000	600 000	543 000	436 000
Net Income	2 068 000	2 126 000	1 926 000	1 545 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	69 633 000	69 633 000	69 633 000	69 633 000
Total Current Assets	883 000	635 000	244 000	331 000
Total Assets	70 517 000	70 269 000	69 877 000	69 964 000
Total Retained Equity	6 196 000	4 128 000	2 002 000	76 000
Total Equity	7 191 000	5 123 000	2 996 000	1 070 000
Total Long-Term Debt	61 762 000	63 667 000	65 339 000	65 967 000
Total Current Debt	1 565 000	1 479 000	1 542 000	2 927 000
Total Equity and Debt	70 517 000	70 269 000	69 877 000	69 964 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 194 000	4 781 000	4 703 000	3 864 000
Other Income	0	0	0	0
Revenue	5 194 000	4 781 000	4 703 000	3 864 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 449 000	1 270 000	1 169 000	754 000
Operating Profit	3 745 000	3 511 000	3 535 000	3 110 000
Financial Income	0	0	0	0
Financial Costs	1 093 000	785 000	1 065 000	1 130 000
Financial Balance	−1 093 000	−785 000	−1 065 000	−1 130 000
Dividends	0	0	0	0
Net Income	2 068 000	2 126 000	1 926 000	1 545 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	69 633 000	69 633 000	69 633 000	69 633 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	69 633 000	69 633 000	69 633 000	69 633 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	69 633 000	69 633 000	69 633 000	69 633 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	598 000	579 000	244 000	331 000
Total Current Assets	883 000	635 000	244 000	331 000
Total Assets	70 517 000	70 269 000	69 877 000	69 964 000
Total Equity	7 191 000	5 123 000	2 996 000	1 070 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	61 762 000	63 667 000	65 339 000	65 967 000
Creditors	83 000	25 000	89 000	34 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	898 000	854 000	910 000	2 893 000
Total Current Debt	1 565 000	1 479 000	1 542 000	2 927 000
Total Equity and Debt	70 517 000	70 269 000	69 877 000	69 964 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,76 %	41,5 %	64,29 %	144,39 %
Debt-to-Equity Ratio	8,59	12,43	21,81	61,65
Operating Profit Margin	72,1 %	73,44 %	75,16 %	80,49 %
Current Ratio	0,56	0,43	0,16	0,11
Quick Ratio	0,56	0,43	0,16	0,11
Equity Ratio	0,1	0,07	0,04	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %