FLATÅSTUNET BORETTSLAG

7044 TRONDHEIM

Finances

Share Ownership

Return on Equity

25,27 %

Current Ratio

5,46

Debt-to-Equity Ratio

13,99

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 828 000	3 867 000	4 085 000	4 042 000
Net Income	895 000	915 000	1 363 000	455 000
Total Assets	53 490 000	53 537 000	53 613 000	53 302 000
Total Equity	3 542 000	2 647 000	1 732 000	369 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 828 000	3 867 000	4 085 000	4 042 000
Expenditure	2 582 000	2 736 000	2 432 000	3 170 000
Operating Profit	1 246 000	1 131 000	1 653 000	872 000
Financial Income	34 000	24 000	26 000	18 000
Financial Costs	385 000	240 000	317 000	435 000
Financial Balance	−351 000	−216 000	−291 000	−417 000
Earnings Before Tax	895 000	915 000	1 363 000	455 000
Tax	0	0	0	0
Net Income	895 000	915 000	1 363 000	455 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	51 333 000	51 333 000	51 333 000	51 333 000
Total Current Assets	2 158 000	2 204 000	2 280 000	1 969 000
Total Assets	53 490 000	53 537 000	53 613 000	53 302 000
Total Retained Equity	3 488 000	2 593 000	1 678 000	315 000
Total Equity	3 542 000	2 647 000	1 732 000	369 000
Total Long-Term Debt	49 553 000	50 353 000	51 653 000	52 453 000
Total Current Debt	395 000	537 000	227 000	479 000
Total Equity and Debt	53 490 000	53 537 000	53 613 000	53 302 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 828 000	3 867 000	4 085 000	4 042 000
Revenue	3 828 000	3 867 000	4 085 000	4 042 000
Cost of Goods Sold	0	0	0	0
Salary Costs	171 000	169 000	57 000	114 000
Depreciation	0	0	0	800 000
Impairment	0	0	0	0
Expenditure	2 582 000	2 736 000	2 432 000	3 170 000
Operating Profit	1 246 000	1 131 000	1 653 000	872 000
Financial Income	34 000	24 000	26 000	18 000
Financial Costs	385 000	240 000	317 000	435 000
Financial Balance	−351 000	−216 000	−291 000	−417 000
Dividends	0	0	0	0
Net Income	895 000	915 000	1 363 000	455 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	50 883 000	50 883 000	50 883 000	51 333 000
Machinery and Plant Facilities	0	450 000	0	0
Fixtures	450 000	0	450 000	0
Total Tangible Assets	51 333 000	51 333 000	51 333 000	51 333 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	51 333 000	51 333 000	51 333 000	51 333 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 031 000	2 111 000	2 183 000	1 875 000
Total Current Assets	2 158 000	2 204 000	2 280 000	1 969 000
Total Assets	53 490 000	53 537 000	53 613 000	53 302 000
Total Equity	3 542 000	2 647 000	1 732 000	369 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	49 553 000	50 353 000	51 653 000	52 453 000
Creditors	216 000	501 000	216 000	228 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	138 000	17 000	11 000	251 000
Total Current Debt	395 000	537 000	227 000	479 000
Total Equity and Debt	53 490 000	53 537 000	53 613 000	53 302 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,27 %	34,57 %	78,7 %	123,31 %
Debt-to-Equity Ratio	13,99	19,02	29,82	142,15
Operating Profit Margin	32,55 %	29,25 %	40,47 %	21,57 %
Current Ratio	5,46	4,1	10,04	4,11
Quick Ratio	5,46	4,1	10,04	4,11
Equity Ratio	0,07	0,05	0,03	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %