EMIL FLATEN EIENDOM AS

0552 OSLO

Finances

Return on Equity

8,12 %

Current Ratio

0,7

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	51 000	51 000	51 000	51 000
Net Income	16 000	16 000	16 000	117 000
Total Assets	514 000	498 000	482 000	716 000
Total Equity	197 000	181 000	466 000	449 000

Income (NOK)	2022	2021	2020	2019
Revenue	51 000	51 000	51 000	51 000
Expenditure	30 000	30 000	30 000	29 000
Operating Profit	21 000	21 000	21 000	22 000
Financial Income	0	0	0	100 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	100 000
Earnings Before Tax	21 000	21 000	21 000	122 000
Tax	5 000	5 000	5 000	5 000
Net Income	16 000	16 000	16 000	117 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	291 000	304 000	317 000	330 000
Total Current Assets	223 000	194 000	165 000	386 000
Total Assets	514 000	498 000	482 000	716 000
Total Retained Equity	97 000	81 000	366 000	349 000
Total Equity	197 000	181 000	466 000	449 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	317 000	316 000	17 000	267 000
Total Equity and Debt	514 000	498 000	482 000	716 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	51 000	51 000	51 000	51 000
Revenue	51 000	51 000	51 000	51 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	14 000	14 000	14 000	14 000
Impairment	0	0	0	0
Expenditure	30 000	30 000	30 000	29 000
Operating Profit	21 000	21 000	21 000	22 000
Financial Income	0	0	0	100 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	100 000
Dividends	0	0	0	100 000
Net Income	16 000	16 000	16 000	117 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	13 000	12 000	11 000	10 000
Real Eastate	163 000	177 000	191 000	205 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	163 000	177 000	191 000	205 000
Total Fiancial Fixed Assets	115 000	115 000	115 000	115 000
Total Fixed Assets	291 000	304 000	317 000	330 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	223 000	194 000	165 000	386 000
Total Assets	514 000	498 000	482 000	716 000
Total Equity	197 000	181 000	466 000	449 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	11 000	11 000	11 000	11 000
Dividends	0	0	0	100 000
Other Current Debt	300 000	300 000	0	150 000
Total Current Debt	317 000	316 000	17 000	267 000
Total Equity and Debt	514 000	498 000	482 000	716 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,12 %	8,84 %	3,43 %	26,06 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	41,18 %	41,18 %	41,18 %	43,14 %
Current Ratio	0,7	0,61	9,71	1,45
Quick Ratio	0,7	0,61	9,71	1,45
Equity Ratio	0,38	0,36	0,97	0,63
Gross Profit Margin	100 %	100 %	100 %	100 %