FINSTADHAGAN 13 AS

1930 AURSKOG

Finances

Share Ownership

Return on Equity

13,84 %

Current Ratio

6,78

Debt-to-Equity Ratio

2,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 449 000	1 527 000	1 410 000	1 410 000
Net Income	500 000	562 000	490 000	449 000
Total Assets	11 175 000	12 017 000	12 470 000	12 532 000
Total Equity	3 612 000	3 111 000	3 282 000	2 792 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 449 000	1 527 000	1 410 000	1 410 000
Expenditure	565 000	517 000	412 000	432 000
Operating Profit	884 000	1 010 000	998 000	978 000
Financial Income	106 000	2 000	0	0
Financial Costs	348 000	295 000	370 000	403 000
Financial Balance	−242 000	−293 000	−370 000	−403 000
Earnings Before Tax	642 000	717 000	628 000	576 000
Tax	141 000	155 000	138 000	127 000
Net Income	500 000	562 000	490 000	449 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 244 000	9 698 000	11 299 000	11 565 000
Total Current Assets	1 931 000	2 319 000	1 171 000	967 000
Total Assets	11 175 000	12 017 000	12 470 000	12 532 000
Total Retained Equity	2 505 000	2 004 000	2 175 000	1 685 000
Total Equity	3 612 000	3 111 000	3 282 000	2 792 000
Total Long-Term Debt	7 278 000	7 888 000	8 969 000	9 538 000
Total Current Debt	285 000	1 018 000	218 000	202 000
Total Equity and Debt	11 175 000	12 017 000	12 470 000	12 532 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 449 000	1 527 000	1 410 000	1 410 000
Revenue	1 449 000	1 527 000	1 410 000	1 410 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	453 000	453 000	283 000	285 000
Impairment	0	0	0	0
Expenditure	565 000	517 000	412 000	432 000
Operating Profit	884 000	1 010 000	998 000	978 000
Financial Income	106 000	2 000	0	0
Financial Costs	348 000	295 000	370 000	403 000
Financial Balance	−242 000	−293 000	−370 000	−403 000
Dividends	0	0	0	0
Net Income	500 000	562 000	490 000	449 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 244 000	9 698 000	8 510 000	8 769 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	8 000
Total Tangible Assets	9 244 000	9 698 000	8 510 000	8 777 000
Total Fiancial Fixed Assets	0	0	2 789 000	2 789 000
Total Fixed Assets	9 244 000	9 698 000	11 299 000	11 565 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	808 000	1 094 000	440 000	236 000
Total Current Assets	1 931 000	2 319 000	1 171 000	967 000
Total Assets	11 175 000	12 017 000	12 470 000	12 532 000
Total Equity	3 612 000	3 111 000	3 282 000	2 792 000
Short-Term Group Debt	0	939 000	0	0
Total Long-Term Debt	7 278 000	7 888 000	8 969 000	9 538 000
Creditors	12 000	10 000	5 000	4 000
Unpaid Taxes	60 000	57 000	51 000	53 000
Dividends	0	0	0	0
Other Current Debt	17 000	11 000	13 000	13 000
Total Current Debt	285 000	1 018 000	218 000	202 000
Total Equity and Debt	11 175 000	12 017 000	12 470 000	12 532 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,84 %	18,06 %	14,93 %	16,08 %
Debt-to-Equity Ratio	2,01	2,54	2,73	3,42
Operating Profit Margin	61,01 %	66,14 %	70,78 %	69,36 %
Current Ratio	6,78	2,28	5,37	4,79
Quick Ratio	6,78	2,28	5,37	4,79
Equity Ratio	0,32	0,26	0,26	0,22
Gross Profit Margin	100 %	100 %	100 %	100 %