FURENE NÆRINGSBYGG AS

6133 LAUVSTAD

Finances

Share Ownership

Return on Equity

18,49 %

Current Ratio

1,27

Debt-to-Equity Ratio

4,73

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 200 000	1 200 000	960 000	960 000
Net Income	284 000	328 000	65 000	59 000
Total Assets	9 001 000	9 304 000	9 568 000	10 141 000
Total Equity	1 536 000	1 252 000	924 000	859 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 200 000	1 200 000	960 000	960 000
Expenditure	523 000	537 000	599 000	586 000
Operating Profit	676 000	663 000	361 000	374 000
Financial Income	0	0	0	0
Financial Costs	311 000	243 000	278 000	298 000
Financial Balance	−311 000	−243 000	−278 000	−298 000
Earnings Before Tax	365 000	420 000	83 000	76 000
Tax	80 000	92 000	18 000	17 000
Net Income	284 000	328 000	65 000	59 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 745 000	9 149 000	9 554 000	10 011 000
Total Current Assets	257 000	155 000	15 000	130 000
Total Assets	9 001 000	9 304 000	9 568 000	10 141 000
Total Retained Equity	1 436 000	1 152 000	824 000	759 000
Total Equity	1 536 000	1 252 000	924 000	859 000
Total Long-Term Debt	7 262 000	7 747 000	8 227 000	8 687 000
Total Current Debt	203 000	305 000	417 000	596 000
Total Equity and Debt	9 001 000	9 304 000	9 568 000	10 141 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 200 000	1 200 000	960 000	960 000
Revenue	1 200 000	1 200 000	960 000	960 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	404 000	404 000	404 000	407 000
Impairment	0	0	0	0
Expenditure	523 000	537 000	599 000	586 000
Operating Profit	676 000	663 000	361 000	374 000
Financial Income	0	0	0	0
Financial Costs	311 000	243 000	278 000	298 000
Financial Balance	−311 000	−243 000	−278 000	−298 000
Dividends	0	0	0	0
Net Income	284 000	328 000	65 000	59 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 745 000	9 149 000	9 554 000	10 011 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 745 000	9 149 000	9 554 000	10 011 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 745 000	9 149 000	9 554 000	10 011 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	132 000	30 000	15 000	30 000
Total Current Assets	257 000	155 000	15 000	130 000
Total Assets	9 001 000	9 304 000	9 568 000	10 141 000
Total Equity	1 536 000	1 252 000	924 000	859 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 262 000	7 747 000	8 227 000	8 687 000
Creditors	0	149 000	364 000	565 000
Unpaid Taxes	50 000	50 000	40 000	20 000
Dividends	0	0	0	0
Other Current Debt	63 000	8 000	11 000	11 000
Total Current Debt	203 000	305 000	417 000	596 000
Total Equity and Debt	9 001 000	9 304 000	9 568 000	10 141 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,49 %	26,2 %	7,03 %	6,87 %
Debt-to-Equity Ratio	4,73	6,19	8,9	10,11
Operating Profit Margin	56,33 %	55,25 %	37,6 %	38,96 %
Current Ratio	1,27	0,51	0,04	0,22
Quick Ratio	1,27	0,51	0,04	0,22
Equity Ratio	0,17	0,13	0,1	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %