FAGEIENDOM AS

9514 ALTA

Finances

Share Ownership

Return on Equity

49,65 %

Current Ratio

0,72

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 860 000	1 868 000	1 855 000	1 776 000
Net Income	2 719 000	295 000	781 000	820 000
Total Assets	9 296 000	7 202 000	8 724 000	7 792 000
Total Equity	5 476 000	4 257 000	3 963 000	3 481 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 860 000	1 868 000	1 855 000	1 776 000
Expenditure	978 000	1 431 000	762 000	578 000
Operating Profit	883 000	437 000	1 093 000	1 198 000
Financial Income	2 067 000	0	0	0
Financial Costs	47 000	59 000	91 000	146 000
Financial Balance	2 020 000	−59 000	−91 000	−146 000
Earnings Before Tax	2 903 000	378 000	1 002 000	1 051 000
Tax	184 000	83 000	220 000	231 000
Net Income	2 719 000	295 000	781 000	820 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 537 000	6 948 000	6 707 000	6 568 000
Total Current Assets	2 759 000	254 000	2 017 000	1 224 000
Total Assets	9 296 000	7 202 000	8 724 000	7 792 000
Total Retained Equity	4 976 000	3 757 000	3 463 000	2 981 000
Total Equity	5 476 000	4 257 000	3 963 000	3 481 000
Total Long-Term Debt	0	1 810 000	2 681 000	3 520 000
Total Current Debt	3 819 000	1 135 000	2 081 000	790 000
Total Equity and Debt	9 296 000	7 202 000	8 724 000	7 792 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	59 000	0
Other Income	1 860 000	1 868 000	1 796 000	1 776 000
Revenue	1 860 000	1 868 000	1 855 000	1 776 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	438 000	384 000	376 000	376 000
Impairment	0	0	0	0
Expenditure	978 000	1 431 000	762 000	578 000
Operating Profit	883 000	437 000	1 093 000	1 198 000
Financial Income	2 067 000	0	0	0
Financial Costs	47 000	59 000	91 000	146 000
Financial Balance	2 020 000	−59 000	−91 000	−146 000
Dividends	1 500 000	0	300 000	500 000
Net Income	2 719 000	295 000	781 000	820 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	105 000	78 000	35 000	5 000
Real Eastate	5 908 000	6 288 000	6 667 000	6 558 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	519 000	577 000	0	0
Total Tangible Assets	6 427 000	6 864 000	6 667 000	6 558 000
Total Fiancial Fixed Assets	5 000	5 000	5 000	5 000
Total Fixed Assets	6 537 000	6 948 000	6 707 000	6 568 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	692 000	70 000	963 000	357 000
Total Current Assets	2 759 000	254 000	2 017 000	1 224 000
Total Assets	9 296 000	7 202 000	8 724 000	7 792 000
Total Equity	5 476 000	4 257 000	3 963 000	3 481 000
Short-Term Group Debt	2 067 000	341 000	403 000	0
Total Long-Term Debt	0	1 810 000	2 681 000	3 520 000
Creditors	0	226 000	1 119 000	11 000
Unpaid Taxes	41 000	0	0	9 000
Dividends	1 500 000	0	300 000	500 000
Other Current Debt	0	441 000	9 000	12 000
Total Current Debt	3 819 000	1 135 000	2 081 000	790 000
Total Equity and Debt	9 296 000	7 202 000	8 724 000	7 792 000

Financial indicators	2022	2021	2020	2019
Return on Equity	49,65 %	6,93 %	19,71 %	23,56 %
Debt-to-Equity Ratio	0	0,43	0,68	1,01
Operating Profit Margin	47,47 %	23,39 %	58,92 %	67,45 %
Current Ratio	0,72	0,22	0,97	1,55
Quick Ratio	0,72	0,22	0,97	1,55
Equity Ratio	0,59	0,59	0,45	0,45
Gross Profit Margin	100 %	100 %	100 %	100 %