FUGLERUD BORETTSLAG

2070 RÅHOLT

Finances

Share Ownership

Return on Equity

4,53 %

Current Ratio

13,26

Debt-to-Equity Ratio

2,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 326 000	1 233 000	1 224 000	1 316 000
Net Income	347 000	418 000	311 000	449 000
Total Assets	23 273 000	23 414 000	23 596 000	23 655 000
Total Equity	7 655 000	7 308 000	6 890 000	6 578 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 326 000	1 233 000	1 224 000	1 316 000
Expenditure	619 000	552 000	550 000	414 000
Operating Profit	707 000	681 000	674 000	902 000
Financial Income	0	0	0	1 000
Financial Costs	360 000	263 000	363 000	453 000
Financial Balance	−360 000	−263 000	−363 000	−452 000
Earnings Before Tax	347 000	418 000	311 000	449 000
Tax	0	0	0	0
Net Income	347 000	418 000	311 000	449 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	22 716 000	22 748 000	22 780 000	22 653 000
Total Current Assets	557 000	666 000	816 000	1 002 000
Total Assets	23 273 000	23 414 000	23 596 000	23 655 000
Total Retained Equity	7 653 000	7 306 000	6 888 000	6 576 000
Total Equity	7 655 000	7 308 000	6 890 000	6 578 000
Total Long-Term Debt	15 575 000	16 092 000	16 634 000	17 054 000
Total Current Debt	42 000	14 000	72 000	23 000
Total Equity and Debt	23 273 000	23 414 000	23 596 000	23 655 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 312 000	1 229 000	1 200 000	1 312 000
Other Income	14 000	5 000	24 000	4 000
Revenue	1 326 000	1 233 000	1 224 000	1 316 000
Cost of Goods Sold	0	0	0	0
Salary Costs	48 000	52 000	49 000	56 000
Depreciation	32 000	32 000	32 000	0
Impairment	0	0	0	0
Expenditure	619 000	552 000	550 000	414 000
Operating Profit	707 000	681 000	674 000	902 000
Financial Income	0	0	0	1 000
Financial Costs	360 000	263 000	363 000	453 000
Financial Balance	−360 000	−263 000	−363 000	−452 000
Dividends	0	0	0	0
Net Income	347 000	418 000	311 000	449 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	22 716 000	22 748 000	22 780 000	22 653 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	22 716 000	22 748 000	22 780 000	22 653 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	22 716 000	22 748 000	22 780 000	22 653 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	485 000	666 000	816 000	1 002 000
Total Current Assets	557 000	666 000	816 000	1 002 000
Total Assets	23 273 000	23 414 000	23 596 000	23 655 000
Total Equity	7 655 000	7 308 000	6 890 000	6 578 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 575 000	16 092 000	16 634 000	17 054 000
Creditors	27 000	11 000	13 000	20 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	16 000	3 000	59 000	3 000
Total Current Debt	42 000	14 000	72 000	23 000
Total Equity and Debt	23 273 000	23 414 000	23 596 000	23 655 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,53 %	5,72 %	4,51 %	6,83 %
Debt-to-Equity Ratio	2,03	2,2	2,41	2,59
Operating Profit Margin	53,32 %	55,23 %	55,07 %	68,54 %
Current Ratio	13,26	47,57	11,33	43,57
Quick Ratio	13,26	47,57	11,33	43,57
Equity Ratio	0,33	0,31	0,29	0,28
Gross Profit Margin	100 %	100 %	100 %	100 %