FLATÅS NÆRINGSBYGG AS

7018 TRONDHEIM

Finances

Share Ownership

Return on Equity

7,94 %

Current Ratio

0,19

Debt-to-Equity Ratio

0,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 037 000	731 000	728 000	955 000
Net Income	357 000	34 000	217 000	443 000
Total Assets	6 791 000	6 715 000	6 782 000	7 059 000
Total Equity	4 497 000	4 487 000	4 470 000	4 443 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 037 000	731 000	728 000	955 000
Expenditure	536 000	641 000	413 000	388 000
Operating Profit	501 000	90 000	316 000	567 000
Financial Income	3 000	0	1 000	1 000
Financial Costs	45 000	47 000	39 000	0
Financial Balance	−42 000	−47 000	−38 000	1 000
Earnings Before Tax	458 000	44 000	278 000	568 000
Tax	101 000	10 000	61 000	125 000
Net Income	357 000	34 000	217 000	443 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 406 000	6 540 000	6 674 000	6 808 000
Total Current Assets	385 000	175 000	108 000	252 000
Total Assets	6 791 000	6 715 000	6 782 000	7 059 000
Total Retained Equity	212 000	202 000	185 000	159 000
Total Equity	4 497 000	4 487 000	4 470 000	4 443 000
Total Long-Term Debt	274 000	272 000	267 000	259 000
Total Current Debt	2 020 000	1 956 000	2 045 000	2 357 000
Total Equity and Debt	6 791 000	6 715 000	6 782 000	7 059 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 037 000	731 000	728 000	955 000
Revenue	1 037 000	731 000	728 000	955 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	134 000	134 000	134 000	134 000
Impairment	0	0	0	0
Expenditure	536 000	641 000	413 000	388 000
Operating Profit	501 000	90 000	316 000	567 000
Financial Income	3 000	0	1 000	1 000
Financial Costs	45 000	47 000	39 000	0
Financial Balance	−42 000	−47 000	−38 000	1 000
Dividends	0	0	0	0
Net Income	357 000	34 000	217 000	443 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 406 000	6 540 000	6 674 000	6 808 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 406 000	6 540 000	6 674 000	6 808 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 406 000	6 540 000	6 674 000	6 808 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	66 000	11 000	66 000	92 000
Total Current Assets	385 000	175 000	108 000	252 000
Total Assets	6 791 000	6 715 000	6 782 000	7 059 000
Total Equity	4 497 000	4 487 000	4 470 000	4 443 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	274 000	272 000	267 000	259 000
Creditors	23 000	40 000	213 000	233 000
Unpaid Taxes	−3 000	−2 000	−1 000	52 000
Dividends	0	0	0	0
Other Current Debt	2 000 000	1 918 000	1 833 000	2 072 000
Total Current Debt	2 020 000	1 956 000	2 045 000	2 357 000
Total Equity and Debt	6 791 000	6 715 000	6 782 000	7 059 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,94 %	0,76 %	4,85 %	9,97 %
Debt-to-Equity Ratio	0,06	0,06	0,06	0,06
Operating Profit Margin	48,31 %	12,31 %	43,41 %	59,37 %
Current Ratio	0,19	0,09	0,05	0,11
Quick Ratio	0,19	0,09	0,05	0,11
Equity Ratio	0,66	0,67	0,66	0,63
Gross Profit Margin	100 %	100 %	100 %	100 %