FURIGAN EIENDOM AS

9008 TROMSØ

Finances

Share Ownership

Return on Equity

5,35 %

Current Ratio

1,27

Debt-to-Equity Ratio

6,64

Key figures (NOK)	2022	2021	2020	2019
Revenue	306 000	306 000	306 000	276 000
Net Income	20 000	28 000	26 000	−7 000
Total Assets	2 888 000	2 944 000	3 037 000	3 081 000
Total Equity	374 000	354 000	325 000	299 000

Income (NOK)	2022	2021	2020	2019
Revenue	306 000	306 000	306 000	276 000
Expenditure	180 000	164 000	147 000	147 000
Operating Profit	126 000	143 000	159 000	130 000
Financial Income	0	0	0	0
Financial Costs	113 000	103 000	123 000	137 000
Financial Balance	−113 000	−103 000	−123 000	−137 000
Earnings Before Tax	13 000	39 000	36 000	−7 000
Tax	−7 000	11 000	10 000	0
Net Income	20 000	28 000	26 000	−7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 849 000	2 903 000	2 968 000	3 034 000
Total Current Assets	38 000	42 000	69 000	47 000
Total Assets	2 888 000	2 944 000	3 037 000	3 081 000
Total Retained Equity	162 000	142 000	113 000	87 000
Total Equity	374 000	354 000	325 000	299 000
Total Long-Term Debt	2 484 000	2 562 000	2 681 000	2 745 000
Total Current Debt	30 000	29 000	32 000	37 000
Total Equity and Debt	2 888 000	2 944 000	3 037 000	3 081 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	306 000	306 000	306 000	276 000
Revenue	306 000	306 000	306 000	276 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	66 000	66 000	66 000	66 000
Impairment	0	0	0	0
Expenditure	180 000	164 000	147 000	147 000
Operating Profit	126 000	143 000	159 000	130 000
Financial Income	0	0	0	0
Financial Costs	113 000	103 000	123 000	137 000
Financial Balance	−113 000	−103 000	−123 000	−137 000
Dividends	0	0	0	0
Net Income	20 000	28 000	26 000	−7 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	12 000	0	0	0
Real Eastate	2 837 000	2 903 000	2 968 000	3 034 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 837 000	2 903 000	2 968 000	3 034 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 849 000	2 903 000	2 968 000	3 034 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	38 000	42 000	69 000	47 000
Total Current Assets	38 000	42 000	69 000	47 000
Total Assets	2 888 000	2 944 000	3 037 000	3 081 000
Total Equity	374 000	354 000	325 000	299 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 484 000	2 562 000	2 681 000	2 745 000
Creditors	0	0	0	3 000
Unpaid Taxes	13 000	11 000	13 000	22 000
Dividends	0	0	0	0
Other Current Debt	12 000	7 000	9 000	11 000
Total Current Debt	30 000	29 000	32 000	37 000
Total Equity and Debt	2 888 000	2 944 000	3 037 000	3 081 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,35 %	7,91 %	8 %	−2,34 %
Debt-to-Equity Ratio	6,64	7,24	8,25	9,18
Operating Profit Margin	41,18 %	46,73 %	51,96 %	47,1 %
Current Ratio	1,27	1,45	2,16	1,27
Quick Ratio	1,27	1,45	2,16	1,27
Equity Ratio	0,13	0,12	0,11	0,1
Gross Profit Margin	100 %	100 %	100 %	100 %