FL EIGEDOM AS

6783 STRYN

Finances

Share Ownership

Return on Equity

13,7 %

Current Ratio

0,93

Debt-to-Equity Ratio

4,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 490 000	1 356 000	1 340 000	1 334 000
Net Income	435 000	406 000	399 000	366 000
Total Assets	17 753 000	10 214 000	10 405 000	10 650 000
Total Equity	3 176 000	2 741 000	2 335 000	2 136 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 490 000	1 356 000	1 340 000	1 334 000
Expenditure	547 000	466 000	439 000	456 000
Operating Profit	943 000	891 000	901 000	878 000
Financial Income	40 000	6 000	11 000	15 000
Financial Costs	425 000	376 000	400 000	423 000
Financial Balance	−385 000	−370 000	−389 000	−408 000
Earnings Before Tax	558 000	520 000	512 000	470 000
Tax	123 000	115 000	113 000	103 000
Net Income	435 000	406 000	399 000	366 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 467 000	8 925 000	9 231 000	9 537 000
Total Current Assets	1 287 000	1 289 000	1 174 000	1 113 000
Total Assets	17 753 000	10 214 000	10 405 000	10 650 000
Total Retained Equity	1 726 000	1 291 000	885 000	686 000
Total Equity	3 176 000	2 741 000	2 335 000	2 136 000
Total Long-Term Debt	13 189 000	7 306 000	7 708 000	8 083 000
Total Current Debt	1 388 000	166 000	362 000	430 000
Total Equity and Debt	17 753 000	10 214 000	10 405 000	10 650 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	55 000	0	91 000	89 000
Other Income	1 435 000	1 356 000	1 249 000	1 245 000
Revenue	1 490 000	1 356 000	1 340 000	1 334 000
Cost of Goods Sold	29 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	306 000	306 000	306 000	306 000
Impairment	0	0	0	0
Expenditure	547 000	466 000	439 000	456 000
Operating Profit	943 000	891 000	901 000	878 000
Financial Income	40 000	6 000	11 000	15 000
Financial Costs	425 000	376 000	400 000	423 000
Financial Balance	−385 000	−370 000	−389 000	−408 000
Dividends	0	0	200 000	290 000
Net Income	435 000	406 000	399 000	366 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	16 467 000	8 925 000	9 231 000	9 537 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	16 467 000	8 925 000	9 231 000	9 537 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	16 467 000	8 925 000	9 231 000	9 537 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 212 000	1 240 000	1 174 000	1 058 000
Total Current Assets	1 287 000	1 289 000	1 174 000	1 113 000
Total Assets	17 753 000	10 214 000	10 405 000	10 650 000
Total Equity	3 176 000	2 741 000	2 335 000	2 136 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 189 000	7 306 000	7 708 000	8 083 000
Creditors	19 000	2 000	7 000	8 000
Unpaid Taxes	52 000	55 000	58 000	50 000
Dividends	0	0	200 000	290 000
Other Current Debt	1 291 000	10 000	2 000	3 000
Total Current Debt	1 388 000	166 000	362 000	430 000
Total Equity and Debt	17 753 000	10 214 000	10 405 000	10 650 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,7 %	14,81 %	17,09 %	17,13 %
Debt-to-Equity Ratio	4,15	2,67	3,3	3,78
Operating Profit Margin	63,29 %	65,71 %	67,24 %	65,82 %
Current Ratio	0,93	7,77	3,24	2,59
Quick Ratio	0,93	7,77	3,24	2,59
Equity Ratio	0,18	0,27	0,22	0,2
Gross Profit Margin	98,05 %	100 %	100 %	100 %