FURULUND EIENDOMSSERVICE AS

2067 JESSHEIM

Finances

Share Ownership

Return on Equity

48,98 %

Current Ratio

1,29

Debt-to-Equity Ratio

2,9

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 341 000	1 297 000	1 267 000	1 105 000
Net Income	697 000	693 000	602 000	373 000
Total Assets	6 330 000	5 893 000	5 962 000	6 200 000
Total Equity	1 423 000	726 000	533 000	531 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 341 000	1 297 000	1 267 000	1 105 000
Expenditure	270 000	278 000	335 000	395 000
Operating Profit	1 071 000	1 018 000	932 000	711 000
Financial Income	4 000	4 000	3 000	2 000
Financial Costs	163 000	116 000	146 000	214 000
Financial Balance	−159 000	−112 000	−143 000	−212 000
Earnings Before Tax	912 000	906 000	789 000	499 000
Tax	215 000	213 000	187 000	126 000
Net Income	697 000	693 000	602 000	373 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 327 000	5 276 000	5 480 000	5 688 000
Total Current Assets	1 004 000	617 000	482 000	511 000
Total Assets	6 330 000	5 893 000	5 962 000	6 200 000
Total Retained Equity	1 399 000	702 000	508 000	506 000
Total Equity	1 423 000	726 000	533 000	531 000
Total Long-Term Debt	4 130 000	4 420 000	4 710 000	5 000 000
Total Current Debt	777 000	747 000	719 000	669 000
Total Equity and Debt	6 330 000	5 893 000	5 962 000	6 200 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 341 000	1 297 000	1 267 000	1 105 000
Revenue	1 341 000	1 297 000	1 267 000	1 105 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	199 000	204 000	208 000	227 000
Impairment	0	0	0	0
Expenditure	270 000	278 000	335 000	395 000
Operating Profit	1 071 000	1 018 000	932 000	711 000
Financial Income	4 000	4 000	3 000	2 000
Financial Costs	163 000	116 000	146 000	214 000
Financial Balance	−159 000	−112 000	−143 000	−212 000
Dividends	0	0	0	0
Net Income	697 000	693 000	602 000	373 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 933 000	5 133 000	5 337 000	5 545 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 933 000	5 133 000	5 337 000	5 545 000
Total Fiancial Fixed Assets	393 000	143 000	143 000	143 000
Total Fixed Assets	5 327 000	5 276 000	5 480 000	5 688 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	779 000	617 000	164 000	106 000
Total Current Assets	1 004 000	617 000	482 000	511 000
Total Assets	6 330 000	5 893 000	5 962 000	6 200 000
Total Equity	1 423 000	726 000	533 000	531 000
Short-Term Group Debt	173 000	173 000	173 000	173 000
Total Long-Term Debt	4 130 000	4 420 000	4 710 000	5 000 000
Creditors	0	4 000	12 000	7 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	390 000	357 000	347 000	363 000
Total Current Debt	777 000	747 000	719 000	669 000
Total Equity and Debt	6 330 000	5 893 000	5 962 000	6 200 000

Financial indicators	2022	2021	2020	2019
Return on Equity	48,98 %	95,45 %	112,95 %	70,24 %
Debt-to-Equity Ratio	2,9	6,09	8,84	9,42
Operating Profit Margin	79,87 %	78,49 %	73,56 %	64,34 %
Current Ratio	1,29	0,83	0,67	0,76
Quick Ratio	1,29	0,83	0,67	0,76
Equity Ratio	0,22	0,12	0,09	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %