FEMUNDSUNDET EIENDOM AS

2440 ENGERDAL

Finances

Return on Equity

−57,8 %

Current Ratio

0,1

Debt-to-Equity Ratio

26,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	507 000	320 000	393 000	544 000
Net Income	−100 000	−164 000	−45 000	8 000
Total Assets	5 264 000	5 277 000	5 230 000	5 246 000
Total Equity	173 000	273 000	438 000	483 000

Income (NOK)	2022	2021	2020	2019
Revenue	507 000	320 000	393 000	544 000
Expenditure	405 000	316 000	249 000	348 000
Operating Profit	102 000	5 000	145 000	196 000
Financial Income	0	0	0	0
Financial Costs	203 000	169 000	191 000	188 000
Financial Balance	−203 000	−169 000	−191 000	−188 000
Earnings Before Tax	−100 000	−164 000	−45 000	8 000
Tax	0	0	0	0
Net Income	−100 000	−164 000	−45 000	8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 205 000	5 205 000	5 205 000	5 225 000
Total Current Assets	58 000	71 000	25 000	21 000
Total Assets	5 264 000	5 277 000	5 230 000	5 246 000
Total Retained Equity	−552 000	−452 000	−287 000	−242 000
Total Equity	173 000	273 000	438 000	483 000
Total Long-Term Debt	4 520 000	4 520 000	4 413 000	4 288 000
Total Current Debt	570 000	483 000	379 000	475 000
Total Equity and Debt	5 264 000	5 277 000	5 230 000	5 246 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	5 000
Other Income	507 000	320 000	393 000	539 000
Revenue	507 000	320 000	393 000	544 000
Cost of Goods Sold	0	0	4 000	8 000
Salary Costs	5 000	39 000	50 000	78 000
Depreciation	0	0	20 000	10 000
Impairment	0	0	0	0
Expenditure	405 000	316 000	249 000	348 000
Operating Profit	102 000	5 000	145 000	196 000
Financial Income	0	0	0	0
Financial Costs	203 000	169 000	191 000	188 000
Financial Balance	−203 000	−169 000	−191 000	−188 000
Dividends	0	0	0	0
Net Income	−100 000	−164 000	−45 000	8 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 760 000	4 760 000	4 760 000	4 780 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	444 000	444 000	444 000	444 000
Total Tangible Assets	5 204 000	5 204 000	5 204 000	5 224 000
Total Fiancial Fixed Assets	1 000	1 000	1 000	1 000
Total Fixed Assets	5 205 000	5 205 000	5 205 000	5 225 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	30 000	27 000	5 000	0
Total Current Assets	58 000	71 000	25 000	21 000
Total Assets	5 264 000	5 277 000	5 230 000	5 246 000
Total Equity	173 000	273 000	438 000	483 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 520 000	4 520 000	4 413 000	4 288 000
Creditors	54 000	22 000	31 000	6 000
Unpaid Taxes	0	0	2 000	35 000
Dividends	0	0	0	0
Other Current Debt	516 000	460 000	347 000	435 000
Total Current Debt	570 000	483 000	379 000	475 000
Total Equity and Debt	5 264 000	5 277 000	5 230 000	5 246 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−57,8 %	−60,07 %	−10,27 %	1,66 %
Debt-to-Equity Ratio	26,13	16,56	10,08	8,88
Operating Profit Margin	20,12 %	1,56 %	36,9 %	36,03 %
Current Ratio	0,1	0,15	0,07	0,04
Quick Ratio	0,1	0,15	0,07	0,04
Equity Ratio	0,03	0,05	0,08	0,09
Gross Profit Margin	100 %	100 %	98,98 %	98,53 %