FALKENBORGVEGEN 32 EIENDOM AS

7013 TRONDHEIM

Finances

Share Ownership

Return on Equity

36,06 %

Current Ratio

0,39

Debt-to-Equity Ratio

2,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	20 887 000	3 882 000	3 825 000	4 809 000
Net Income	8 849 000	−975 000	−582 000	−373 000
Total Assets	90 588 000	26 110 000	27 629 000	25 650 000
Total Equity	24 540 000	15 691 000	16 666 000	17 247 000

Income (NOK)	2022	2021	2020	2019
Revenue	20 887 000	3 882 000	3 825 000	4 809 000
Expenditure	8 615 000	4 917 000	4 356 000	5 056 000
Operating Profit	12 271 000	−1 035 000	−530 000	−247 000
Financial Income	21 000	20 000	28 000	22 000
Financial Costs	947 000	235 000	244 000	253 000
Financial Balance	−926 000	−215 000	−216 000	−231 000
Earnings Before Tax	11 345 000	−1 250 000	−746 000	−479 000
Tax	2 496 000	−275 000	−164 000	−105 000
Net Income	8 849 000	−975 000	−582 000	−373 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	89 151 000	23 974 000	22 368 000	20 528 000
Total Current Assets	1 438 000	2 136 000	5 261 000	5 122 000
Total Assets	90 588 000	26 110 000	27 629 000	25 650 000
Total Retained Equity	17 199 000	8 350 000	9 325 000	9 907 000
Total Equity	24 540 000	15 691 000	16 666 000	17 247 000
Total Long-Term Debt	62 345 000	8 147 000	7 912 000	0
Total Current Debt	3 703 000	2 272 000	3 051 000	8 403 000
Total Equity and Debt	90 588 000	26 110 000	27 629 000	25 650 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	20 887 000	3 882 000	3 825 000	4 809 000
Revenue	20 887 000	3 882 000	3 825 000	4 809 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	475 000	951 000	951 000	936 000
Impairment	0	0	0	0
Expenditure	8 615 000	4 917 000	4 356 000	5 056 000
Operating Profit	12 271 000	−1 035 000	−530 000	−247 000
Financial Income	21 000	20 000	28 000	22 000
Financial Costs	947 000	235 000	244 000	253 000
Financial Balance	−926 000	−215 000	−216 000	−231 000
Dividends	0	0	0	0
Net Income	8 849 000	−975 000	−582 000	−373 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 189 000	3 685 000	3 410 000	3 246 000
Real Eastate	87 962 000	20 275 000	18 927 000	17 234 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	14 000	31 000	49 000
Total Tangible Assets	87 962 000	20 289 000	18 959 000	17 282 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	89 151 000	23 974 000	22 368 000	20 528 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 410 000	284 000	2 677 000	1 191 000
Total Current Assets	1 438 000	2 136 000	5 261 000	5 122 000
Total Assets	90 588 000	26 110 000	27 629 000	25 650 000
Total Equity	24 540 000	15 691 000	16 666 000	17 247 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	62 345 000	8 147 000	7 912 000	0
Creditors	2 695 000	1 899 000	1 704 000	1 284 000
Unpaid Taxes	0	0	89 000	300 000
Dividends	0	0	0	0
Other Current Debt	1 008 000	372 000	1 259 000	6 819 000
Total Current Debt	3 703 000	2 272 000	3 051 000	8 403 000
Total Equity and Debt	90 588 000	26 110 000	27 629 000	25 650 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,06 %	−6,21 %	−3,49 %	−2,16 %
Debt-to-Equity Ratio	2,54	0,52	0,47	0
Operating Profit Margin	58,75 %	−26,66 %	−13,86 %	−5,14 %
Current Ratio	0,39	0,94	1,72	0,61
Quick Ratio	0,39	0,94	1,72	0,61
Equity Ratio	0,27	0,6	0,6	0,67
Gross Profit Margin	100 %	100 %	100 %	100 %