FAGERMYR UTVIKLING AS

7346 OPPDAL

Finances

Share Ownership

Return on Equity

2,27 %

Current Ratio

1,17

Debt-to-Equity Ratio

2,66

Key figures (NOK)	2022	2021	2020	2019
Revenue	108 000	109 000	40 000	10 000
Net Income	1 000	26 000	8 000	8 000
Total Assets	197 000	236 000	281 000	13 000
Total Equity	44 000	43 000	17 000	9 000

Income (NOK)	2022	2021	2020	2019
Revenue	108 000	109 000	40 000	10 000
Expenditure	97 000	74 000	32 000	2 000
Operating Profit	11 000	35 000	8 000	8 000
Financial Income	0	0	0	0
Financial Costs	6 000	9 000	0	0
Financial Balance	−6 000	−9 000	0	0
Earnings Before Tax	5 000	26 000	8 000	8 000
Tax	4 000	0	0	0
Net Income	1 000	26 000	8 000	8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	154 000	210 000	272 000	0
Total Current Assets	42 000	27 000	10 000	13 000
Total Assets	197 000	236 000	281 000	13 000
Total Retained Equity	14 000	13 000	−13 000	−21 000
Total Equity	44 000	43 000	17 000	9 000
Total Long-Term Debt	117 000	187 000	260 000	0
Total Current Debt	36 000	6 000	4 000	4 000
Total Equity and Debt	197 000	236 000	281 000	13 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	30 000	31 000	40 000	10 000
Other Income	78 000	78 000	0	0
Revenue	108 000	109 000	40 000	10 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	55 000	62 000	17 000	0
Impairment	0	0	0	0
Expenditure	97 000	74 000	32 000	2 000
Operating Profit	11 000	35 000	8 000	8 000
Financial Income	0	0	0	0
Financial Costs	6 000	9 000	0	0
Financial Balance	−6 000	−9 000	0	0
Dividends	0	0	0	0
Net Income	1 000	26 000	8 000	8 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	154 000	210 000	272 000	0
Total Tangible Assets	154 000	210 000	272 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	154 000	210 000	272 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	42 000	27 000	10 000	13 000
Total Current Assets	42 000	27 000	10 000	13 000
Total Assets	197 000	236 000	281 000	13 000
Total Equity	44 000	43 000	17 000	9 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	117 000	187 000	260 000	0
Creditors	5 000	2 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	30 000	5 000	4 000	4 000
Total Current Debt	36 000	6 000	4 000	4 000
Total Equity and Debt	197 000	236 000	281 000	13 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,27 %	60,47 %	47,06 %	88,89 %
Debt-to-Equity Ratio	2,66	4,35	15,29	0
Operating Profit Margin	10,19 %	32,11 %	20 %	80 %
Current Ratio	1,17	4,5	2,5	3,25
Quick Ratio	1,17	4,5	2,5	3,25
Equity Ratio	0,22	0,18	0,06	0,69
Gross Profit Margin	100 %	100 %	100 %	100 %