FÆRDER BORETTSLAG

1725 SARPSBORG

Finances

Share Ownership

Return on Equity

6,51 %

Current Ratio

23,71

Debt-to-Equity Ratio

0,82

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 239 000	2 204 000	2 203 000	2 143 000
Net Income	903 000	1 180 000	1 220 000	1 023 000
Total Assets	25 367 000	25 345 000	25 055 000	24 734 000
Total Equity	13 875 000	12 972 000	11 793 000	10 572 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 239 000	2 204 000	2 203 000	2 143 000
Expenditure	1 301 000	937 000	866 000	1 001 000
Operating Profit	937 000	1 266 000	1 336 000	1 143 000
Financial Income	18 000	0	3 000	7 000
Financial Costs	53 000	87 000	118 000	126 000
Financial Balance	−35 000	−87 000	−115 000	−119 000
Earnings Before Tax	937 000	1 266 000	1 336 000	1 143 000
Tax	0	0	0	0
Net Income	903 000	1 180 000	1 220 000	1 023 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 635 000	23 635 000	23 635 000	23 635 000
Total Current Assets	1 731 000	1 710 000	1 420 000	1 099 000
Total Assets	25 367 000	25 345 000	25 055 000	24 734 000
Total Retained Equity	13 873 000	12 969 000	11 790 000	10 570 000
Total Equity	13 875 000	12 972 000	11 793 000	10 572 000
Total Long-Term Debt	11 418 000	12 324 000	13 199 000	14 058 000
Total Current Debt	73 000	49 000	64 000	103 000
Total Equity and Debt	25 367 000	25 345 000	25 055 000	24 734 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 239 000	2 204 000	2 203 000	2 143 000
Revenue	2 239 000	2 204 000	2 203 000	2 143 000
Cost of Goods Sold	0	0	0	0
Salary Costs	57 000	57 000	49 000	74 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 301 000	937 000	866 000	1 001 000
Operating Profit	937 000	1 266 000	1 336 000	1 143 000
Financial Income	18 000	0	3 000	7 000
Financial Costs	53 000	87 000	118 000	126 000
Financial Balance	−35 000	−87 000	−115 000	−119 000
Dividends	0	0	0	0
Net Income	903 000	1 180 000	1 220 000	1 023 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	23 635 000	23 635 000	23 635 000	23 635 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	23 635 000	23 635 000	23 635 000	23 635 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	23 635 000	23 635 000	23 635 000	23 635 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 429 000	1 526 000	1 313 000	999 000
Total Current Assets	1 731 000	1 710 000	1 420 000	1 099 000
Total Assets	25 367 000	25 345 000	25 055 000	24 734 000
Total Equity	13 875 000	12 972 000	11 793 000	10 572 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 418 000	12 324 000	13 199 000	14 058 000
Creditors	51 000	28 000	29 000	61 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	22 000	21 000	35 000	42 000
Total Current Debt	73 000	49 000	64 000	103 000
Total Equity and Debt	25 367 000	25 345 000	25 055 000	24 734 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,51 %	9,1 %	10,35 %	9,68 %
Debt-to-Equity Ratio	0,82	0,95	1,12	1,33
Operating Profit Margin	41,85 %	57,44 %	60,64 %	53,34 %
Current Ratio	23,71	34,9	22,19	10,67
Quick Ratio	23,71	34,9	22,19	10,67
Equity Ratio	0,55	0,51	0,47	0,43
Gross Profit Margin	100 %	100 %	100 %	100 %