INGE FAGERBAKKE AS

5713 VOSSESTRAND

Finances

Share Ownership

Return on Equity

−36,68 %

Current Ratio

0,2

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	362 000	416 000	431 000	5 000
Net Income	−179 000	−101 000	−164 000	−293 000
Total Assets	711 000	797 000	907 000	1 092 000
Total Equity	488 000	667 000	768 000	932 000

Income (NOK)	2022	2021	2020	2019
Revenue	362 000	416 000	431 000	5 000
Expenditure	568 000	545 000	642 000	426 000
Operating Profit	−206 000	−130 000	−211 000	−420 000
Financial Income	2 000	1 000	0	45 000
Financial Costs	0	0	0	0
Financial Balance	2 000	1 000	0	45 000
Earnings Before Tax	−204 000	−129 000	−211 000	−375 000
Tax	−25 000	−28 000	−46 000	−83 000
Net Income	−179 000	−101 000	−164 000	−293 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	668 000	747 000	830 000	909 000
Total Current Assets	44 000	50 000	77 000	183 000
Total Assets	711 000	797 000	907 000	1 092 000
Total Retained Equity	388 000	567 000	668 000	832 000
Total Equity	488 000	667 000	768 000	932 000
Total Long-Term Debt	0	25 000	53 000	99 000
Total Current Debt	224 000	105 000	87 000	60 000
Total Equity and Debt	711 000	797 000	907 000	1 092 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	362 000	416 000	431 000	5 000
Other Income	0	0	0	0
Revenue	362 000	416 000	431 000	5 000
Cost of Goods Sold	0	0	144 000	0
Salary Costs	0	0	0	0
Depreciation	79 000	83 000	83 000	113 000
Impairment	0	0	0	0
Expenditure	568 000	545 000	642 000	426 000
Operating Profit	−206 000	−130 000	−211 000	−420 000
Financial Income	2 000	1 000	0	45 000
Financial Costs	0	0	0	0
Financial Balance	2 000	1 000	0	45 000
Dividends	0	0	0	0
Net Income	−179 000	−101 000	−164 000	−293 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	386 000	386 000	386 000	386 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	282 000	361 000	444 000	523 000
Total Tangible Assets	668 000	747 000	830 000	909 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	668 000	747 000	830 000	909 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 000	7 000	13 000	183 000
Total Current Assets	44 000	50 000	77 000	183 000
Total Assets	711 000	797 000	907 000	1 092 000
Total Equity	488 000	667 000	768 000	932 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	25 000	53 000	99 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	224 000	105 000	87 000	60 000
Total Current Debt	224 000	105 000	87 000	60 000
Total Equity and Debt	711 000	797 000	907 000	1 092 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−36,68 %	−15,14 %	−21,35 %	−31,44 %
Debt-to-Equity Ratio	0	0,04	0,07	0,11
Operating Profit Margin	−56,91 %	−31,25 %	−48,96 %	−8 400 %
Current Ratio	0,2	0,48	0,89	3,05
Quick Ratio	0,2	0,48	0,89	3,05
Equity Ratio	0,69	0,84	0,85	0,85
Gross Profit Margin	100 %	100 %	66,59 %	100 %