FN EIGEDOM AS

3870 FYRESDAL

Finances

Share Ownership

Return on Equity

−8,56 %

Current Ratio

5,3

Debt-to-Equity Ratio

3,81

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 700 000	3 121 000	3 319 000	3 718 000
Net Income	−751 000	−88 000	−102 000	57 000
Total Assets	42 788 000	43 629 000	43 803 000	43 970 000
Total Equity	8 769 000	9 520 000	9 608 000	9 710 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 700 000	3 121 000	3 319 000	3 718 000
Expenditure	3 663 000	2 721 000	2 788 000	2 799 000
Operating Profit	37 000	401 000	531 000	920 000
Financial Income	4 000	3 000	3 000	3 000
Financial Costs	1 003 000	517 000	665 000	849 000
Financial Balance	−999 000	−514 000	−662 000	−846 000
Earnings Before Tax	−963 000	−113 000	−131 000	73 000
Tax	−212 000	−25 000	−29 000	16 000
Net Income	−751 000	−88 000	−102 000	57 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	39 602 000	40 482 000	41 388 000	42 103 000
Total Current Assets	3 186 000	3 146 000	2 414 000	1 867 000
Total Assets	42 788 000	43 629 000	43 803 000	43 970 000
Total Retained Equity	−2 282 000	−1 530 000	−1 442 000	−1 340 000
Total Equity	8 769 000	9 520 000	9 608 000	9 710 000
Total Long-Term Debt	33 418 000	33 581 000	33 744 000	33 908 000
Total Current Debt	601 000	528 000	450 000	352 000
Total Equity and Debt	42 788 000	43 629 000	43 803 000	43 970 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	220 000	101 000	3 000	1 000
Other Income	3 480 000	3 020 000	3 316 000	3 717 000
Revenue	3 700 000	3 121 000	3 319 000	3 718 000
Cost of Goods Sold	80 000	0	3 000	0
Salary Costs	481 000	313 000	493 000	189 000
Depreciation	1 092 000	1 101 000	1 045 000	1 040 000
Impairment	0	0	0	0
Expenditure	3 663 000	2 721 000	2 788 000	2 799 000
Operating Profit	37 000	401 000	531 000	920 000
Financial Income	4 000	3 000	3 000	3 000
Financial Costs	1 003 000	517 000	665 000	849 000
Financial Balance	−999 000	−514 000	−662 000	−846 000
Dividends	0	0	0	0
Net Income	−751 000	−88 000	−102 000	57 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	643 000	431 000	407 000	378 000
Real Eastate	38 433 000	39 373 000	40 357 000	41 254 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	526 000	678 000	625 000	472 000
Total Tangible Assets	38 959 000	40 051 000	40 982 000	41 725 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	39 602 000	40 482 000	41 388 000	42 103 000
Stock	22 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 889 000	3 003 000	2 270 000	1 821 000
Total Current Assets	3 186 000	3 146 000	2 414 000	1 867 000
Total Assets	42 788 000	43 629 000	43 803 000	43 970 000
Total Equity	8 769 000	9 520 000	9 608 000	9 710 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	33 418 000	33 581 000	33 744 000	33 908 000
Creditors	315 000	223 000	340 000	153 000
Unpaid Taxes	77 000	90 000	47 000	98 000
Dividends	0	0	0	0
Other Current Debt	209 000	214 000	64 000	101 000
Total Current Debt	601 000	528 000	450 000	352 000
Total Equity and Debt	42 788 000	43 629 000	43 803 000	43 970 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8,56 %	−0,92 %	−1,06 %	0,59 %
Debt-to-Equity Ratio	3,81	3,53	3,51	3,49
Operating Profit Margin	1 %	12,85 %	16 %	24,74 %
Current Ratio	5,3	5,96	5,36	5,3
Quick Ratio	5,5	5,96	5,36	5,3
Equity Ratio	0,2	0,22	0,22	0,22
Gross Profit Margin	97,84 %	100 %	99,91 %	100 %