FAGERBYGG AS

5217 HAGAVIK

Finances

Share Ownership

Return on Equity

25,92 %

Current Ratio

2,61

Debt-to-Equity Ratio

0,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 627 000	1 342 000	763 000	286 000
Net Income	608 000	707 000	257 000	−24 000
Total Assets	3 586 000	2 625 000	1 914 000	1 772 000
Total Equity	2 346 000	1 737 000	1 029 000	772 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 627 000	1 342 000	763 000	286 000
Expenditure	766 000	544 000	497 000	280 000
Operating Profit	861 000	798 000	266 000	6 000
Financial Income	0	0	0	0
Financial Costs	0	0	9 000	30 000
Financial Balance	0	0	−9 000	−30 000
Earnings Before Tax	861 000	798 000	257 000	−24 000
Tax	253 000	91 000	0	0
Net Income	608 000	707 000	257 000	−24 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 655 000	958 000	1 347 000	1 438 000
Total Current Assets	1 931 000	1 668 000	567 000	334 000
Total Assets	3 586 000	2 625 000	1 914 000	1 772 000
Total Retained Equity	846 000	237 000	−471 000	−728 000
Total Equity	2 346 000	1 737 000	1 029 000	772 000
Total Long-Term Debt	500 000	500 000	500 000	500 000
Total Current Debt	739 000	389 000	384 000	499 000
Total Equity and Debt	3 586 000	2 625 000	1 914 000	1 772 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 150 000	925 000	523 000	0
Other Income	477 000	417 000	240 000	286 000
Revenue	1 627 000	1 342 000	763 000	286 000
Cost of Goods Sold	10 000	8 000	0	0
Salary Costs	139 000	190 000	140 000	0
Depreciation	111 000	37 000	91 000	91 000
Impairment	0	0	0	0
Expenditure	766 000	544 000	497 000	280 000
Operating Profit	861 000	798 000	266 000	6 000
Financial Income	0	0	0	0
Financial Costs	0	0	9 000	30 000
Financial Balance	0	0	−9 000	−30 000
Dividends	0	0	0	0
Net Income	608 000	707 000	257 000	−24 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 120 000	924 000	847 000	938 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	35 000	34 000	0	0
Total Tangible Assets	1 155 000	958 000	847 000	938 000
Total Fiancial Fixed Assets	500 000	0	500 000	500 000
Total Fixed Assets	1 655 000	958 000	1 347 000	1 438 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 357 000	760 000	266 000	108 000
Total Current Assets	1 931 000	1 668 000	567 000	334 000
Total Assets	3 586 000	2 625 000	1 914 000	1 772 000
Total Equity	2 346 000	1 737 000	1 029 000	772 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	500 000	500 000	500 000	500 000
Creditors	50 000	19 000	19 000	132 000
Unpaid Taxes	48 000	59 000	94 000	225 000
Dividends	0	0	0	0
Other Current Debt	452 000	220 000	272 000	142 000
Total Current Debt	739 000	389 000	384 000	499 000
Total Equity and Debt	3 586 000	2 625 000	1 914 000	1 772 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,92 %	40,7 %	24,98 %	−3,11 %
Debt-to-Equity Ratio	0,21	0,29	0,49	0,65
Operating Profit Margin	52,92 %	59,46 %	34,86 %	2,1 %
Current Ratio	2,61	4,29	1,48	0,67
Quick Ratio	2,61	4,29	1,48	0,67
Equity Ratio	0,65	0,66	0,54	0,44
Gross Profit Margin	99,39 %	99,4 %	100 %	100 %