FURUSTRAND AS

3150 TOLVSRØD

Finances

Share Ownership

Return on Equity

20,14 %

Current Ratio

4,05

Debt-to-Equity Ratio

1,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 567 000	15 993 000	12 229 000	10 316 000
Net Income	3 468 000	3 900 000	2 351 000	384 000
Total Assets	41 816 000	42 937 000	43 812 000	42 981 000
Total Equity	17 219 000	13 751 000	12 851 000	12 516 000

Income (NOK)	2022	2021	2020	2019
Revenue	15 567 000	15 993 000	12 229 000	10 316 000
Expenditure	10 435 000	10 504 000	8 582 000	9 012 000
Operating Profit	5 131 000	5 488 000	3 647 000	1 305 000
Financial Income	53 000	5 000	14 000	35 000
Financial Costs	737 000	489 000	647 000	845 000
Financial Balance	−684 000	−484 000	−633 000	−810 000
Earnings Before Tax	4 447 000	5 004 000	3 014 000	494 000
Tax	980 000	1 103 000	663 000	110 000
Net Income	3 468 000	3 900 000	2 351 000	384 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	32 269 000	34 001 000	35 553 000	37 053 000
Total Current Assets	9 547 000	8 936 000	8 259 000	5 929 000
Total Assets	41 816 000	42 937 000	43 812 000	42 981 000
Total Retained Equity	17 119 000	13 651 000	12 751 000	12 416 000
Total Equity	17 219 000	13 751 000	12 851 000	12 516 000
Total Long-Term Debt	22 242 000	23 793 000	27 337 000	28 864 000
Total Current Debt	2 355 000	5 393 000	3 625 000	1 601 000
Total Equity and Debt	41 816 000	42 937 000	43 812 000	42 981 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	15 498 000	15 928 000	12 165 000	10 255 000
Other Income	70 000	65 000	63 000	61 000
Revenue	15 567 000	15 993 000	12 229 000	10 316 000
Cost of Goods Sold	229 000	351 000	261 000	174 000
Salary Costs	4 406 000	4 429 000	3 702 000	3 712 000
Depreciation	1 718 000	1 790 000	1 767 000	1 781 000
Impairment	0	0	0	0
Expenditure	10 435 000	10 504 000	8 582 000	9 012 000
Operating Profit	5 131 000	5 488 000	3 647 000	1 305 000
Financial Income	53 000	5 000	14 000	35 000
Financial Costs	737 000	489 000	647 000	845 000
Financial Balance	−684 000	−484 000	−633 000	−810 000
Dividends	0	3 000 000	2 000 000	500 000
Net Income	3 468 000	3 900 000	2 351 000	384 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	31 798 000	33 234 000	34 752 000	36 004 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	417 000	699 000	719 000	954 000
Total Tangible Assets	32 215 000	33 933 000	35 471 000	36 958 000
Total Fiancial Fixed Assets	54 000	68 000	82 000	95 000
Total Fixed Assets	32 269 000	34 001 000	35 553 000	37 053 000
Stock	25 000	9 000	6 000	9 000
Total Investments	0	0	0	0
Cash, Bank	8 768 000	8 351 000	8 021 000	5 722 000
Total Current Assets	9 547 000	8 936 000	8 259 000	5 929 000
Total Assets	41 816 000	42 937 000	43 812 000	42 981 000
Total Equity	17 219 000	13 751 000	12 851 000	12 516 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	22 242 000	23 793 000	27 337 000	28 864 000
Creditors	387 000	410 000	121 000	131 000
Unpaid Taxes	312 000	307 000	290 000	236 000
Dividends	0	3 000 000	2 000 000	500 000
Other Current Debt	586 000	3 489 000	2 488 000	582 000
Total Current Debt	2 355 000	5 393 000	3 625 000	1 601 000
Total Equity and Debt	41 816 000	42 937 000	43 812 000	42 981 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,14 %	28,36 %	18,29 %	3,07 %
Debt-to-Equity Ratio	1,29	1,73	2,13	2,31
Operating Profit Margin	32,96 %	34,32 %	29,82 %	12,65 %
Current Ratio	4,05	1,66	2,28	3,7
Quick Ratio	4,1	1,66	2,28	3,72
Equity Ratio	0,41	0,32	0,29	0,29
Gross Profit Margin	98,53 %	97,81 %	97,87 %	98,31 %