FAMILIEN OLSEN EIENDOM AS

2240 MAGNOR

Finances

Share Ownership

Return on Equity

0,42 %

Current Ratio

1,6

Debt-to-Equity Ratio

7,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 621 000	1 361 000	1 344 000	1 344 000
Net Income	6 000	140 000	204 000	255 000
Total Assets	14 229 000	12 965 000	13 197 000	10 729 000
Total Equity	1 429 000	1 580 000	1 619 000	1 415 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 621 000	1 361 000	1 344 000	1 344 000
Expenditure	1 068 000	897 000	754 000	730 000
Operating Profit	553 000	464 000	590 000	614 000
Financial Income	4 000	4 000	3 000	4 000
Financial Costs	438 000	344 000	308 000	291 000
Financial Balance	−434 000	−340 000	−305 000	−287 000
Earnings Before Tax	120 000	124 000	285 000	327 000
Tax	114 000	−16 000	81 000	72 000
Net Income	6 000	140 000	204 000	255 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 446 000	12 523 000	12 850 000	10 316 000
Total Current Assets	3 784 000	442 000	348 000	412 000
Total Assets	14 229 000	12 965 000	13 197 000	10 729 000
Total Retained Equity	429 000	580 000	619 000	415 000
Total Equity	1 429 000	1 580 000	1 619 000	1 415 000
Total Long-Term Debt	10 431 000	9 836 000	10 362 000	7 897 000
Total Current Debt	2 369 000	1 549 000	1 217 000	1 416 000
Total Equity and Debt	14 229 000	12 965 000	13 197 000	10 729 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 511 000	1 361 000	1 344 000	1 344 000
Other Income	110 000	0	0	0
Revenue	1 621 000	1 361 000	1 344 000	1 344 000
Cost of Goods Sold	0	10 000	0	0
Salary Costs	238 000	0	0	0
Depreciation	535 000	526 000	522 000	510 000
Impairment	0	0	0	0
Expenditure	1 068 000	897 000	754 000	730 000
Operating Profit	553 000	464 000	590 000	614 000
Financial Income	4 000	4 000	3 000	4 000
Financial Costs	438 000	344 000	308 000	291 000
Financial Balance	−434 000	−340 000	−305 000	−287 000
Dividends	0	0	0	0
Net Income	6 000	140 000	204 000	255 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 422 000	12 482 000	12 817 000	10 271 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	24 000	41 000	33 000	45 000
Total Tangible Assets	10 446 000	12 523 000	12 850 000	10 316 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 446 000	12 523 000	12 850 000	10 316 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	77 000	377 000	328 000	266 000
Total Current Assets	3 784 000	442 000	348 000	412 000
Total Assets	14 229 000	12 965 000	13 197 000	10 729 000
Total Equity	1 429 000	1 580 000	1 619 000	1 415 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 431 000	9 836 000	10 362 000	7 897 000
Creditors	25 000	72 000	3 000	323 000
Unpaid Taxes	54 000	41 000	46 000	14 000
Dividends	0	0	0	0
Other Current Debt	2 270 000	1 437 000	1 081 000	1 079 000
Total Current Debt	2 369 000	1 549 000	1 217 000	1 416 000
Total Equity and Debt	14 229 000	12 965 000	13 197 000	10 729 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,42 %	8,86 %	12,6 %	18,02 %
Debt-to-Equity Ratio	7,3	6,23	6,4	5,58
Operating Profit Margin	34,11 %	34,09 %	43,9 %	45,68 %
Current Ratio	1,6	0,29	0,29	0,29
Quick Ratio	1,6	0,29	0,29	0,29
Equity Ratio	0,1	0,12	0,12	0,13
Gross Profit Margin	100 %	99,27 %	100 %	100 %