FASANLØKKA BORETTSLAG

3211 SANDEFJORD

Finances

Share Ownership

Return on Equity

6,43 %

Current Ratio

4,72

Debt-to-Equity Ratio

1,67

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 062 000	1 074 000	1 093 000	1 086 000
Net Income	547 000	648 000	689 000	619 000
Total Assets	22 852 000	22 908 000	22 895 000	22 761 000
Total Equity	8 503 000	7 956 000	7 308 000	6 619 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 062 000	1 074 000	1 093 000	1 086 000
Expenditure	612 000	534 000	458 000	465 000
Operating Profit	715 000	777 000	853 000	823 000
Financial Income	4 000	1 000	2 000	3 000
Financial Costs	173 000	130 000	166 000	207 000
Financial Balance	−169 000	−129 000	−164 000	−204 000
Earnings Before Tax	547 000	648 000	689 000	619 000
Tax	0	0	0	0
Net Income	547 000	648 000	689 000	619 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	22 239 000	22 270 000	22 517 000	22 489 000
Total Current Assets	613 000	638 000	377 000	272 000
Total Assets	22 852 000	22 908 000	22 895 000	22 761 000
Total Retained Equity	8 501 000	7 954 000	7 306 000	6 618 000
Total Equity	8 503 000	7 956 000	7 308 000	6 619 000
Total Long-Term Debt	14 219 000	14 817 000	15 448 000	16 054 000
Total Current Debt	130 000	134 000	139 000	88 000
Total Equity and Debt	22 852 000	22 908 000	22 895 000	22 761 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 327 000	1 310 000	1 311 000	1 288 000
Revenue	1 062 000	1 074 000	1 093 000	1 086 000
Cost of Goods Sold	0	0	0	0
Salary Costs	26 000	21 000	20 000	21 000
Depreciation	31 000	31 000	31 000	31 000
Impairment	0	0	0	0
Expenditure	612 000	534 000	458 000	465 000
Operating Profit	715 000	777 000	853 000	823 000
Financial Income	4 000	1 000	2 000	3 000
Financial Costs	173 000	130 000	166 000	207 000
Financial Balance	−169 000	−129 000	−164 000	−204 000
Dividends	0	0	0	0
Net Income	547 000	648 000	689 000	619 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	22 152 000	22 152 000	22 152 000	22 152 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	87 000	118 000	148 000	179 000
Total Tangible Assets	22 239 000	22 270 000	22 300 000	22 331 000
Total Fiancial Fixed Assets	0	0	217 000	158 000
Total Fixed Assets	22 239 000	22 270 000	22 517 000	22 489 000
Stock	0	0	0	0
Total Investments	12 000	0	0	0
Cash, Bank	509 000	549 000	287 000	188 000
Total Current Assets	613 000	638 000	377 000	272 000
Total Assets	22 852 000	22 908 000	22 895 000	22 761 000
Total Equity	8 503 000	7 956 000	7 308 000	6 619 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 219 000	14 817 000	15 448 000	16 054 000
Creditors	106 000	101 000	130 000	85 000
Unpaid Taxes	2 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	22 000	33 000	9 000	3 000
Total Current Debt	130 000	134 000	139 000	88 000
Total Equity and Debt	22 852 000	22 908 000	22 895 000	22 761 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,43 %	8,14 %	9,43 %	9,35 %
Debt-to-Equity Ratio	1,67	1,86	2,11	2,43
Operating Profit Margin	67,33 %	72,35 %	78,04 %	75,78 %
Current Ratio	4,72	4,76	2,71	3,09
Quick Ratio	4,72	4,76	2,71	3,09
Equity Ratio	0,37	0,35	0,32	0,29
Gross Profit Margin	100 %	100 %	100 %	100 %