FRU HAUGANS EIENDOM AS

8656 MOSJØEN

Finances

Share Ownership

Return on Equity

−0,58 %

Current Ratio

1,13

Debt-to-Equity Ratio

7,67

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 685 000	7 598 000	7 423 000	6 853 000
Net Income	−54 000	582 000	641 000	658 000
Total Assets	82 058 000	81 385 000	86 891 000	86 172 000
Total Equity	9 272 000	10 408 000	9 826 000	12 557 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 685 000	7 598 000	7 423 000	6 853 000
Expenditure	5 147 000	4 416 000	4 696 000	4 731 000
Operating Profit	2 538 000	3 181 000	2 729 000	2 122 000
Financial Income	0	25 000	0	2 000
Financial Costs	2 568 000	2 319 000	1 904 000	2 147 000
Financial Balance	−2 568 000	−2 294 000	−1 904 000	−2 145 000
Earnings Before Tax	−30 000	887 000	825 000	−23 000
Tax	24 000	305 000	184 000	−681 000
Net Income	−54 000	582 000	641 000	658 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	80 181 000	76 863 000	83 466 000	79 950 000
Total Current Assets	1 877 000	4 522 000	3 425 000	6 222 000
Total Assets	82 058 000	81 385 000	86 891 000	86 172 000
Total Retained Equity	528 000	582 000	0	0
Total Equity	9 272 000	10 408 000	9 826 000	12 557 000
Total Long-Term Debt	71 130 000	70 357 000	73 168 000	72 787 000
Total Current Debt	1 655 000	620 000	3 897 000	828 000
Total Equity and Debt	82 058 000	81 385 000	86 891 000	86 172 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 320 000	7 320 000	7 147 000	6 800 000
Other Income	365 000	278 000	277 000	53 000
Revenue	7 685 000	7 598 000	7 423 000	6 853 000
Cost of Goods Sold	0	0	0	0
Salary Costs	820 000	820 000	810 000	821 000
Depreciation	3 005 000	2 799 000	2 790 000	2 687 000
Impairment	281 000	0	0	0
Expenditure	5 147 000	4 416 000	4 696 000	4 731 000
Operating Profit	2 538 000	3 181 000	2 729 000	2 122 000
Financial Income	0	25 000	0	2 000
Financial Costs	2 568 000	2 319 000	1 904 000	2 147 000
Financial Balance	−2 568 000	−2 294 000	−1 904 000	−2 145 000
Dividends	1 081 000	0	3 300 000	2 395 000
Net Income	−54 000	582 000	641 000	658 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	75 237 000	72 192 000	74 682 000	75 722 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 068 000	1 295 000	1 525 000	1 625 000
Total Tangible Assets	76 305 000	73 487 000	76 207 000	77 347 000
Total Fiancial Fixed Assets	3 876 000	3 376 000	7 259 000	2 603 000
Total Fixed Assets	80 181 000	76 863 000	83 466 000	79 950 000
Stock	0	0	0	0
Total Investments	3 000	3 000	3 000	3 000
Cash, Bank	1 767 000	4 421 000	3 081 000	1 841 000
Total Current Assets	1 877 000	4 522 000	3 425 000	6 222 000
Total Assets	82 058 000	81 385 000	86 891 000	86 172 000
Total Equity	9 272 000	10 408 000	9 826 000	12 557 000
Short-Term Group Debt	0	0	93 000	0
Total Long-Term Debt	71 130 000	70 357 000	73 168 000	72 787 000
Creditors	20 000	6 000	130 000	458 000
Unpaid Taxes	329 000	304 000	254 000	214 000
Dividends	1 081 000	0	3 300 000	2 395 000
Other Current Debt	225 000	118 000	121 000	156 000
Total Current Debt	1 655 000	620 000	3 897 000	828 000
Total Equity and Debt	82 058 000	81 385 000	86 891 000	86 172 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,58 %	5,59 %	6,52 %	5,24 %
Debt-to-Equity Ratio	7,67	6,76	7,45	5,8
Operating Profit Margin	33,03 %	41,87 %	36,76 %	30,96 %
Current Ratio	1,13	7,29	0,88	7,51
Quick Ratio	1,13	7,29	0,88	7,51
Equity Ratio	0,11	0,13	0,11	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %