FURUHAUGEN BURETTSLAG, ELDREBUSTADER I ALVER KOMMUNE

5918 FREKHAUG

Finances

Share Ownership

Return on Equity

1,49 %

Current Ratio

32,04

Debt-to-Equity Ratio

0,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	545 000	527 000	527 000	527 000
Net Income	63 000	187 000	39 000	142 000
Total Assets	6 513 000	6 488 000	6 366 000	6 355 000
Total Equity	4 219 000	4 156 000	3 968 000	3 930 000

Income (NOK)	2022	2021	2020	2019
Revenue	545 000	527 000	527 000	527 000
Expenditure	424 000	299 000	436 000	324 000
Operating Profit	122 000	228 000	91 000	203 000
Financial Income	3 000	3 000	4 000	4 000
Financial Costs	62 000	44 000	56 000	64 000
Financial Balance	−59 000	−41 000	−52 000	−60 000
Earnings Before Tax	63 000	187 000	39 000	142 000
Tax	0	0	0	0
Net Income	63 000	187 000	39 000	142 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 744 000	5 744 000	5 744 000	5 744 000
Total Current Assets	769 000	744 000	622 000	611 000
Total Assets	6 513 000	6 488 000	6 366 000	6 355 000
Total Retained Equity	2 843 000	2 779 000	2 592 000	2 553 000
Total Equity	4 219 000	4 156 000	3 968 000	3 930 000
Total Long-Term Debt	2 270 000	2 315 000	2 361 000	2 403 000
Total Current Debt	24 000	17 000	37 000	22 000
Total Equity and Debt	6 513 000	6 488 000	6 366 000	6 355 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	527 000	527 000	527 000	527 000
Other Income	18 000	0	0	0
Revenue	545 000	527 000	527 000	527 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	424 000	299 000	436 000	324 000
Operating Profit	122 000	228 000	91 000	203 000
Financial Income	3 000	3 000	4 000	4 000
Financial Costs	62 000	44 000	56 000	64 000
Financial Balance	−59 000	−41 000	−52 000	−60 000
Dividends	0	0	0	0
Net Income	63 000	187 000	39 000	142 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 744 000	5 744 000	5 744 000	5 744 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 744 000	5 744 000	5 744 000	5 744 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 744 000	5 744 000	5 744 000	5 744 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	742 000	716 000	608 000	598 000
Total Current Assets	769 000	744 000	622 000	611 000
Total Assets	6 513 000	6 488 000	6 366 000	6 355 000
Total Equity	4 219 000	4 156 000	3 968 000	3 930 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 270 000	2 315 000	2 361 000	2 403 000
Creditors	18 000	14 000	7 000	3 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	7 000	3 000	30 000	19 000
Total Current Debt	24 000	17 000	37 000	22 000
Total Equity and Debt	6 513 000	6 488 000	6 366 000	6 355 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,49 %	4,5 %	0,98 %	3,61 %
Debt-to-Equity Ratio	0,54	0,56	0,6	0,61
Operating Profit Margin	22,39 %	43,26 %	17,27 %	38,52 %
Current Ratio	32,04	43,76	16,81	27,77
Quick Ratio	32,04	43,76	16,81	27,77
Equity Ratio	0,65	0,64	0,62	0,62
Gross Profit Margin	100 %	100 %	100 %	100 %