FURUHEIM BYGG OG EIENDOM AS

3735 SKIEN

Finances

Share Ownership

Return on Equity

13,24 %

Current Ratio

0,05

Debt-to-Equity Ratio

2,96

Key figures (NOK)	2022	2021	2020	2019
Revenue	120 000	125 000	120 000	120 000
Net Income	69 000	68 000	68 000	79 000
Total Assets	2 084 000	1 983 000	1 883 000	1 779 000
Total Equity	521 000	453 000	385 000	317 000

Income (NOK)	2022	2021	2020	2019
Revenue	120 000	125 000	120 000	120 000
Expenditure	32 000	39 000	33 000	32 000
Operating Profit	88 000	87 000	88 000	88 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	88 000	87 000	87 000	88 000
Tax	19 000	19 000	19 000	9 000
Net Income	69 000	68 000	68 000	79 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 083 000	1 979 000	1 874 000	1 769 000
Total Current Assets	1 000	3 000	9 000	10 000
Total Assets	2 084 000	1 983 000	1 883 000	1 779 000
Total Retained Equity	421 000	353 000	285 000	217 000
Total Equity	521 000	453 000	385 000	317 000
Total Long-Term Debt	1 543 000	1 511 000	1 468 000	1 446 000
Total Current Debt	20 000	19 000	30 000	16 000
Total Equity and Debt	2 084 000	1 983 000	1 883 000	1 779 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	120 000	125 000	120 000	120 000
Revenue	120 000	125 000	120 000	120 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	17 000	15 000	15 000	15 000
Impairment	0	0	0	0
Expenditure	32 000	39 000	33 000	32 000
Operating Profit	88 000	87 000	88 000	88 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	69 000	68 000	68 000	79 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	894 000	911 000	925 000	940 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	894 000	911 000	925 000	940 000
Total Fiancial Fixed Assets	1 189 000	1 069 000	949 000	829 000
Total Fixed Assets	2 083 000	1 979 000	1 874 000	1 769 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	3 000	0	1 000
Total Current Assets	1 000	3 000	9 000	10 000
Total Assets	2 084 000	1 983 000	1 883 000	1 779 000
Total Equity	521 000	453 000	385 000	317 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 543 000	1 511 000	1 468 000	1 446 000
Creditors	0	0	11 000	11 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	20 000	19 000	30 000	16 000
Total Equity and Debt	2 084 000	1 983 000	1 883 000	1 779 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,24 %	15,01 %	17,66 %	24,92 %
Debt-to-Equity Ratio	2,96	3,34	3,81	4,56
Operating Profit Margin	73,33 %	69,6 %	73,33 %	73,33 %
Current Ratio	0,05	0,16	0,3	0,63
Quick Ratio	0,05	0,16	0,3	0,63
Equity Ratio	0,25	0,23	0,2	0,18
Gross Profit Margin	100 %	100 %	100 %	100 %