FORSVEIEN 17 AS

8071 BODØ

Finances

Share Ownership

Return on Equity

18,68 %

Current Ratio

1,41

Debt-to-Equity Ratio

3,92

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 468 000	4 795 000	3 906 000	2 662 000
Net Income	2 486 000	1 530 000	1 054 000	676 000
Total Assets	66 240 000	61 903 000	58 405 000	39 010 000
Total Equity	13 305 000	10 819 000	9 281 000	7 427 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 468 000	4 795 000	3 906 000	2 662 000
Expenditure	1 526 000	1 576 000	1 489 000	984 000
Operating Profit	4 942 000	3 219 000	2 416 000	1 678 000
Financial Income	131 000	0	1 000	1 000
Financial Costs	1 916 000	1 217 000	1 071 000	808 000
Financial Balance	−1 785 000	−1 217 000	−1 070 000	−807 000
Earnings Before Tax	3 157 000	2 002 000	1 347 000	871 000
Tax	671 000	472 000	293 000	195 000
Net Income	2 486 000	1 530 000	1 054 000	676 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	65 067 000	60 990 000	57 794 000	37 888 000
Total Current Assets	1 173 000	913 000	611 000	1 122 000
Total Assets	66 240 000	61 903 000	58 405 000	39 010 000
Total Retained Equity	7 055 000	4 569 000	3 031 000	1 977 000
Total Equity	13 305 000	10 819 000	9 281 000	7 427 000
Total Long-Term Debt	52 104 000	50 501 000	48 686 000	31 323 000
Total Current Debt	832 000	583 000	438 000	260 000
Total Equity and Debt	66 240 000	61 903 000	58 405 000	39 010 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	6 468 000	4 795 000	3 906 000	2 662 000
Revenue	6 468 000	4 795 000	3 906 000	2 662 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	217 000	310 000	220 000	196 000
Impairment	0	0	0	0
Expenditure	1 526 000	1 576 000	1 489 000	984 000
Operating Profit	4 942 000	3 219 000	2 416 000	1 678 000
Financial Income	131 000	0	1 000	1 000
Financial Costs	1 916 000	1 217 000	1 071 000	808 000
Financial Balance	−1 785 000	−1 217 000	−1 070 000	−807 000
Dividends	0	0	0	0
Net Income	2 486 000	1 530 000	1 054 000	676 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	64 631 000	60 267 000	56 760 000	37 435 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	436 000	723 000	1 033 000	454 000
Total Tangible Assets	65 067 000	60 990 000	57 794 000	37 888 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	65 067 000	60 990 000	57 794 000	37 888 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	933 000	913 000	611 000	1 122 000
Total Current Assets	1 173 000	913 000	611 000	1 122 000
Total Assets	66 240 000	61 903 000	58 405 000	39 010 000
Total Equity	13 305 000	10 819 000	9 281 000	7 427 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	52 104 000	50 501 000	48 686 000	31 323 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	335 000	120 000	150 000	49 000
Total Current Debt	832 000	583 000	438 000	260 000
Total Equity and Debt	66 240 000	61 903 000	58 405 000	39 010 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,68 %	14,14 %	11,36 %	9,1 %
Debt-to-Equity Ratio	3,92	4,67	5,25	4,22
Operating Profit Margin	76,41 %	67,13 %	61,85 %	63,04 %
Current Ratio	1,41	1,57	1,39	4,32
Quick Ratio	1,41	1,57	1,39	4,32
Equity Ratio	0,2	0,17	0,16	0,19
Gross Profit Margin	100 %	100 %	100 %	100 %