FUGLEVIK ØST BORETTSLAG

1607 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

2 %

Current Ratio

894

Debt-to-Equity Ratio

0,56

Key figures (NOK)	2022	2021	2020	2019
Revenue	829 000	829 000	830 000	829 000
Net Income	113 000	228 000	208 000	104 000
Total Assets	8 819 000	8 770 000	8 672 000	8 617 000
Total Equity	5 658 000	5 545 000	5 318 000	5 109 000

Income (NOK)	2022	2021	2020	2019
Revenue	829 000	829 000	830 000	829 000
Expenditure	683 000	576 000	589 000	687 000
Operating Profit	146 000	254 000	241 000	143 000
Financial Income	17 000	9 000	11 000	13 000
Financial Costs	51 000	35 000	43 000	52 000
Financial Balance	−34 000	−26 000	−32 000	−39 000
Earnings Before Tax	113 000	228 000	208 000	104 000
Tax	0	0	0	0
Net Income	113 000	228 000	208 000	104 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 031 000	7 026 000	7 038 000	6 983 000
Total Current Assets	1 788 000	1 744 000	1 634 000	1 633 000
Total Assets	8 819 000	8 770 000	8 672 000	8 617 000
Total Retained Equity	5 656 000	5 544 000	5 316 000	5 108 000
Total Equity	5 658 000	5 545 000	5 318 000	5 109 000
Total Long-Term Debt	3 159 000	3 213 000	3 291 000	3 367 000
Total Current Debt	2 000	12 000	63 000	141 000
Total Equity and Debt	8 819 000	8 770 000	8 672 000	8 617 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	829 000	829 000	830 000	829 000
Revenue	829 000	829 000	830 000	829 000
Cost of Goods Sold	0	0	0	0
Salary Costs	55 000	55 000	53 000	55 000
Depreciation	13 000	13 000	7 000	7 000
Impairment	0	0	0	0
Expenditure	683 000	576 000	589 000	687 000
Operating Profit	146 000	254 000	241 000	143 000
Financial Income	17 000	9 000	11 000	13 000
Financial Costs	51 000	35 000	43 000	52 000
Financial Balance	−34 000	−26 000	−32 000	−39 000
Dividends	0	0	0	0
Net Income	113 000	228 000	208 000	104 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 795 000	6 795 000	6 795 000	6 795 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	218 000	231 000	244 000	189 000
Total Tangible Assets	7 013 000	7 026 000	7 038 000	6 983 000
Total Fiancial Fixed Assets	18 000	0	0	0
Total Fixed Assets	7 031 000	7 026 000	7 038 000	6 983 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 788 000	1 744 000	1 634 000	1 494 000
Total Current Assets	1 788 000	1 744 000	1 634 000	1 633 000
Total Assets	8 819 000	8 770 000	8 672 000	8 617 000
Total Equity	5 658 000	5 545 000	5 318 000	5 109 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 159 000	3 213 000	3 291 000	3 367 000
Creditors	1 000	0	62 000	140 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	8 000	1 000	0
Total Current Debt	2 000	12 000	63 000	141 000
Total Equity and Debt	8 819 000	8 770 000	8 672 000	8 617 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2 %	4,11 %	3,91 %	2,04 %
Debt-to-Equity Ratio	0,56	0,58	0,62	0,66
Operating Profit Margin	17,61 %	30,64 %	29,04 %	17,25 %
Current Ratio	894	145,33	25,94	11,58
Quick Ratio	894	145,33	25,94	11,58
Equity Ratio	0,64	0,63	0,61	0,59
Gross Profit Margin	100 %	100 %	100 %	100 %