FLAGTVEDT EIENDOM AS

5111 BREISTEIN

Finances

Share Ownership

Return on Equity

25,65 %

Current Ratio

2,39

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	644 000	567 000	583 000	529 000
Net Income	237 000	73 000	230 000	153 000
Total Assets	1 018 000	933 000	807 000	651 000
Total Equity	924 000	687 000	614 000	384 000

Income (NOK)	2022	2021	2020	2019
Revenue	644 000	567 000	583 000	529 000
Expenditure	341 000	474 000	288 000	334 000
Operating Profit	303 000	94 000	295 000	196 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	303 000	94 000	295 000	196 000
Tax	67 000	21 000	65 000	43 000
Net Income	237 000	73 000	230 000	153 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	798 000	817 000	485 000	502 000
Total Current Assets	220 000	117 000	322 000	149 000
Total Assets	1 018 000	933 000	807 000	651 000
Total Retained Equity	824 000	587 000	514 000	284 000
Total Equity	924 000	687 000	614 000	384 000
Total Long-Term Debt	2 000	3 000	5 000	2 000
Total Current Debt	92 000	243 000	188 000	265 000
Total Equity and Debt	1 018 000	933 000	807 000	651 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	644 000	0	0	0
Other Income	0	567 000	583 000	529 000
Revenue	644 000	567 000	583 000	529 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	19 000	19 000	17 000	17 000
Impairment	0	0	0	0
Expenditure	341 000	474 000	288 000	334 000
Operating Profit	303 000	94 000	295 000	196 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	237 000	73 000	230 000	153 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	798 000	817 000	485 000	502 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	798 000	817 000	485 000	502 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	798 000	817 000	485 000	502 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	201 000	91 000	211 000	71 000
Total Current Assets	220 000	117 000	322 000	149 000
Total Assets	1 018 000	933 000	807 000	651 000
Total Equity	924 000	687 000	614 000	384 000
Short-Term Group Debt	0	135 000	117 000	244 000
Total Long-Term Debt	2 000	3 000	5 000	2 000
Creditors	24 000	66 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	20 000	9 000	21 000
Total Current Debt	92 000	243 000	188 000	265 000
Total Equity and Debt	1 018 000	933 000	807 000	651 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,65 %	10,63 %	37,46 %	39,84 %
Debt-to-Equity Ratio	0	0	0,01	0,01
Operating Profit Margin	47,05 %	16,58 %	50,6 %	37,05 %
Current Ratio	2,39	0,48	1,71	0,56
Quick Ratio	2,39	0,48	1,71	0,56
Equity Ratio	0,91	0,74	0,76	0,59
Gross Profit Margin	100 %	100 %	100 %	100 %