FLOWER EIENDOM AS

0260 OSLO

Finances

Share Ownership

Return on Equity

41,05 %

Current Ratio

195

Debt-to-Equity Ratio

9,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 079 000	3 933 000	3 844 000	3 861 000
Net Income	1 382 000	1 628 000	1 628 000	1 327 000
Total Assets	34 629 000	36 134 000	41 663 000	38 875 000
Total Equity	3 367 000	3 126 000	2 760 000	2 250 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 079 000	3 933 000	3 844 000	3 861 000
Expenditure	1 258 000	1 331 000	1 210 000	1 305 000
Operating Profit	2 821 000	2 602 000	2 633 000	2 556 000
Financial Income	0	95 000	67 000	7 000
Financial Costs	1 050 000	609 000	613 000	862 000
Financial Balance	−1 050 000	−514 000	−546 000	−855 000
Earnings Before Tax	1 771 000	2 087 000	2 088 000	1 701 000
Tax	390 000	459 000	459 000	374 000
Net Income	1 382 000	1 628 000	1 628 000	1 327 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	34 044 000	35 181 000	36 317 000	37 453 000
Total Current Assets	585 000	953 000	5 346 000	1 422 000
Total Assets	34 629 000	36 134 000	41 663 000	38 875 000
Total Retained Equity	1 795 000	1 554 000	1 189 000	679 000
Total Equity	3 367 000	3 126 000	2 760 000	2 250 000
Total Long-Term Debt	31 260 000	32 977 000	37 287 000	35 700 000
Total Current Debt	3 000	31 000	1 616 000	925 000
Total Equity and Debt	34 629 000	36 134 000	41 663 000	38 875 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 079 000	3 933 000	3 844 000	3 861 000
Revenue	4 079 000	3 933 000	3 844 000	3 861 000
Cost of Goods Sold	29 000	66 000	0	0
Salary Costs	0	0	0	0
Depreciation	1 136 000	1 136 000	1 136 000	1 136 000
Impairment	0	0	0	0
Expenditure	1 258 000	1 331 000	1 210 000	1 305 000
Operating Profit	2 821 000	2 602 000	2 633 000	2 556 000
Financial Income	0	95 000	67 000	7 000
Financial Costs	1 050 000	609 000	613 000	862 000
Financial Balance	−1 050 000	−514 000	−546 000	−855 000
Dividends	0	0	0	0
Net Income	1 382 000	1 628 000	1 628 000	1 327 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	33 516 000	33 948 000	34 379 000	34 811 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	528 000	1 233 000	1 938 000	2 642 000
Total Tangible Assets	34 044 000	35 181 000	36 317 000	37 453 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	34 044 000	35 181 000	36 317 000	37 453 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	584 000	893 000	5 346 000	1 330 000
Total Current Assets	585 000	953 000	5 346 000	1 422 000
Total Assets	34 629 000	36 134 000	41 663 000	38 875 000
Total Equity	3 367 000	3 126 000	2 760 000	2 250 000
Short-Term Group Debt	0	0	1 434 000	831 000
Total Long-Term Debt	31 260 000	32 977 000	37 287 000	35 700 000
Creditors	3 000	29 000	28 000	91 000
Unpaid Taxes	0	2 000	154 000	3 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	3 000	31 000	1 616 000	925 000
Total Equity and Debt	34 629 000	36 134 000	41 663 000	38 875 000

Financial indicators	2022	2021	2020	2019
Return on Equity	41,05 %	52,08 %	58,99 %	58,98 %
Debt-to-Equity Ratio	9,28	10,55	13,51	15,87
Operating Profit Margin	69,16 %	66,16 %	68,5 %	66,2 %
Current Ratio	195	30,74	3,31	1,54
Quick Ratio	195	30,74	3,31	1,54
Equity Ratio	0,1	0,09	0,07	0,06
Gross Profit Margin	99,29 %	98,32 %	100 %	100 %