FSK EIENDOM AS

7125 VANVIKAN

Finances

Share Ownership

Return on Equity

22,06 %

Current Ratio

3,39

Debt-to-Equity Ratio

4,89

Key figures (NOK)	2022	2021	2020	2019
Revenue	300 000	300 000	252 000	252 000
Net Income	62 000	61 000	5 000	0
Total Assets	1 744 000	1 967 000	1 414 000	1 470 000
Total Equity	281 000	219 000	158 000	153 000

Income (NOK)	2022	2021	2020	2019
Revenue	300 000	300 000	252 000	252 000
Expenditure	156 000	164 000	193 000	199 000
Operating Profit	145 000	136 000	58 000	53 000
Financial Income	0	0	0	0
Financial Costs	64 000	58 000	52 000	53 000
Financial Balance	−64 000	−58 000	−52 000	−53 000
Earnings Before Tax	80 000	78 000	6 000	0
Tax	18 000	17 000	1 000	0
Net Income	62 000	61 000	5 000	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 439 000	1 519 000	1 336 000	1 416 000
Total Current Assets	305 000	448 000	78 000	54 000
Total Assets	1 744 000	1 967 000	1 414 000	1 470 000
Total Retained Equity	82 000	19 000	−42 000	−47 000
Total Equity	281 000	219 000	158 000	153 000
Total Long-Term Debt	1 373 000	1 480 000	1 214 000	1 297 000
Total Current Debt	90 000	269 000	42 000	20 000
Total Equity and Debt	1 744 000	1 967 000	1 414 000	1 470 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	300 000	300 000	252 000	252 000
Revenue	300 000	300 000	252 000	252 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	80 000	82 000	79 000	77 000
Impairment	0	0	0	0
Expenditure	156 000	164 000	193 000	199 000
Operating Profit	145 000	136 000	58 000	53 000
Financial Income	0	0	0	0
Financial Costs	64 000	58 000	52 000	53 000
Financial Balance	−64 000	−58 000	−52 000	−53 000
Dividends	0	0	0	0
Net Income	62 000	61 000	5 000	0

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	13 000	15 000
Real Eastate	1 413 000	1 486 000	1 317 000	1 390 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	26 000	34 000	5 000	12 000
Total Tangible Assets	1 439 000	1 519 000	1 322 000	1 402 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 439 000	1 519 000	1 336 000	1 416 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	287 000	431 000	63 000	40 000
Total Current Assets	305 000	448 000	78 000	54 000
Total Assets	1 744 000	1 967 000	1 414 000	1 470 000
Total Equity	281 000	219 000	158 000	153 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 373 000	1 480 000	1 214 000	1 297 000
Creditors	6 000	215 000	0	0
Unpaid Taxes	64 000	52 000	40 000	18 000
Dividends	0	0	0	0
Other Current Debt	4 000	3 000	2 000	3 000
Total Current Debt	90 000	269 000	42 000	20 000
Total Equity and Debt	1 744 000	1 967 000	1 414 000	1 470 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,06 %	27,85 %	3,16 %	0 %
Debt-to-Equity Ratio	4,89	6,76	7,68	8,48
Operating Profit Margin	48,33 %	45,33 %	23,02 %	21,03 %
Current Ratio	3,39	1,67	1,86	2,7
Quick Ratio	3,39	1,67	1,86	2,7
Equity Ratio	0,16	0,11	0,11	0,1
Gross Profit Margin	100 %	100 %	100 %	100 %