FLATSETØY EIENDOM AS

6524 FREI

Finances

Share Ownership

Return on Equity

5,37 %

Current Ratio

0,69

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	30 000	30 000	30 000	30 000
Net Income	11 000	13 000	11 000	14 000
Total Assets	376 000	302 000	300 000	290 000
Total Equity	205 000	194 000	181 000	170 000

Income (NOK)	2022	2021	2020	2019
Revenue	30 000	30 000	30 000	30 000
Expenditure	16 000	12 000	15 000	11 000
Operating Profit	14 000	18 000	15 000	19 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	0
Earnings Before Tax	14 000	17 000	15 000	18 000
Tax	3 000	4 000	4 000	4 000
Net Income	11 000	13 000	11 000	14 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	258 000	258 000	258 000	258 000
Total Current Assets	118 000	44 000	42 000	33 000
Total Assets	376 000	302 000	300 000	290 000
Total Retained Equity	105 000	94 000	81 000	70 000
Total Equity	205 000	194 000	181 000	170 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	171 000	108 000	119 000	121 000
Total Equity and Debt	376 000	302 000	300 000	290 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	30 000	30 000	30 000	30 000
Revenue	30 000	30 000	30 000	30 000
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	16 000	12 000	15 000	11 000
Operating Profit	14 000	18 000	15 000	19 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	0
Dividends	0	0	0	0
Net Income	11 000	13 000	11 000	14 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	258 000	258 000	258 000	258 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	258 000	258 000	258 000	258 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	258 000	258 000	258 000	258 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	118 000	4 000	7 000	0
Total Current Assets	118 000	44 000	42 000	33 000
Total Assets	376 000	302 000	300 000	290 000
Total Equity	205 000	194 000	181 000	170 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	168 000	104 000	116 000	116 000
Total Current Debt	171 000	108 000	119 000	121 000
Total Equity and Debt	376 000	302 000	300 000	290 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,37 %	6,7 %	6,08 %	8,24 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	46,67 %	60 %	50 %	63,33 %
Current Ratio	0,69	0,41	0,35	0,27
Quick Ratio	0,69	0,41	0,35	0,27
Equity Ratio	0,55	0,64	0,6	0,59
Gross Profit Margin	100 %	100 %	100 %	100 %