FENDER EIENDOM AS

0854 OSLO

Finances

Return on Equity

8,53 %

Current Ratio

5,23

Debt-to-Equity Ratio

2,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	120 000	108 000	112 000	84 000
Net Income	2 461 000	16 482 000	8 391 000	8 143 000
Total Assets	120 309 000	73 369 000	43 294 000	20 049 000
Total Equity	28 852 000	29 472 000	16 290 000	17 898 000

Income (NOK)	2022	2021	2020	2019
Revenue	120 000	108 000	112 000	84 000
Expenditure	418 000	240 000	184 000	110 000
Operating Profit	−298 000	−132 000	−72 000	−25 000
Financial Income	38 473 000	40 257 000	21 810 000	23 913 000
Financial Costs	35 714 000	23 598 000	13 034 000	15 898 000
Financial Balance	2 759 000	16 659 000	8 776 000	8 015 000
Earnings Before Tax	2 461 000	16 526 000	8 703 000	7 989 000
Tax	0	44 000	312 000	−154 000
Net Income	2 461 000	16 482 000	8 391 000	8 143 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 322 000	6 303 000	1 238 000	1 391 000
Total Current Assets	113 987 000	67 066 000	42 056 000	18 658 000
Total Assets	120 309 000	73 369 000	43 294 000	20 049 000
Total Retained Equity	28 732 000	29 370 000	16 188 000	17 797 000
Total Equity	28 852 000	29 472 000	16 290 000	17 898 000
Total Long-Term Debt	69 659 000	40 487 000	1 800 000	1 830 000
Total Current Debt	21 798 000	3 410 000	25 204 000	320 000
Total Equity and Debt	120 309 000	73 369 000	43 294 000	20 049 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	120 000	108 000	112 000	84 000
Revenue	120 000	108 000	112 000	84 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	27 000
Impairment	0	0	0	0
Expenditure	418 000	240 000	184 000	110 000
Operating Profit	−298 000	−132 000	−72 000	−25 000
Financial Income	38 473 000	40 257 000	21 810 000	23 913 000
Financial Costs	35 714 000	23 598 000	13 034 000	15 898 000
Financial Balance	2 759 000	16 659 000	8 776 000	8 015 000
Dividends	0	0	0	0
Net Income	2 461 000	16 482 000	8 391 000	8 143 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	44 000	198 000
Real Eastate	1 193 000	1 193 000	1 193 000	1 193 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 193 000	1 193 000	1 193 000	1 193 000
Total Fiancial Fixed Assets	5 129 000	5 110 000	1 000	0
Total Fixed Assets	6 322 000	6 303 000	1 238 000	1 391 000
Stock	0	0	0	0
Total Investments	113 310 000	66 780 000	35 808 000	226 000
Cash, Bank	459 000	32 000	1 952 000	14 656 000
Total Current Assets	113 987 000	67 066 000	42 056 000	18 658 000
Total Assets	120 309 000	73 369 000	43 294 000	20 049 000
Total Equity	28 852 000	29 472 000	16 290 000	17 898 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	69 659 000	40 487 000	1 800 000	1 830 000
Creditors	20 076 000	20 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 479 000	3 391 000	320 000	320 000
Total Current Debt	21 798 000	3 410 000	25 204 000	320 000
Total Equity and Debt	120 309 000	73 369 000	43 294 000	20 049 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,53 %	55,92 %	51,51 %	45,5 %
Debt-to-Equity Ratio	2,41	1,37	0,11	0,1
Operating Profit Margin	−248,33 %	−122,22 %	−64,29 %	−29,76 %
Current Ratio	5,23	19,67	1,67	58,31
Quick Ratio	5,23	19,67	1,67	58,31
Equity Ratio	0,24	0,4	0,38	0,89
Gross Profit Margin	100 %	100 %	100 %	100 %