FARSTAD EIENDOM INVEST AS

7603 LEVANGER

Finances

Return on Equity

−400 %

Current Ratio

41,92

Debt-to-Equity Ratio

−613,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 560 000	2 147 000	2 073 000	896 000
Net Income	212 000	−157 000	−81 000	−22 000
Total Assets	32 565 000	34 184 000	30 161 000	26 980 000
Total Equity	−53 000	−264 000	−108 000	−27 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 560 000	2 147 000	2 073 000	896 000
Expenditure	1 160 000	1 562 000	1 179 000	665 000
Operating Profit	1 401 000	584 000	894 000	230 000
Financial Income	0	0	0	0
Financial Costs	1 129 000	785 000	998 000	259 000
Financial Balance	−1 129 000	−785 000	−998 000	−259 000
Earnings Before Tax	271 000	−201 000	−103 000	−28 000
Tax	60 000	−44 000	−23 000	−6 000
Net Income	212 000	−157 000	−81 000	−22 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	28 373 000	28 008 000	25 828 000	24 981 000
Total Current Assets	4 192 000	6 176 000	4 333 000	1 999 000
Total Assets	32 565 000	34 184 000	30 161 000	26 980 000
Total Retained Equity	−83 000	−294 000	−138 000	−57 000
Total Equity	−53 000	−264 000	−108 000	−27 000
Total Long-Term Debt	32 518 000	34 446 000	30 267 000	27 000 000
Total Current Debt	100 000	2 000	2 000	7 000
Total Equity and Debt	32 565 000	34 184 000	30 161 000	26 980 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 560 000	2 147 000	2 073 000	896 000
Revenue	2 560 000	2 147 000	2 073 000	896 000
Cost of Goods Sold	0	0	0	0
Salary Costs	29 000	56 000	27 000	0
Depreciation	44 000	44 000	44 000	0
Impairment	0	0	0	0
Expenditure	1 160 000	1 562 000	1 179 000	665 000
Operating Profit	1 401 000	584 000	894 000	230 000
Financial Income	0	0	0	0
Financial Costs	1 129 000	785 000	998 000	259 000
Financial Balance	−1 129 000	−785 000	−998 000	−259 000
Dividends	0	0	0	0
Net Income	212 000	−157 000	−81 000	−22 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	23 000	83 000	39 000	16 000
Real Eastate	28 212 000	27 795 000	25 615 000	24 747 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	87 000	131 000	174 000	218 000
Total Tangible Assets	28 299 000	27 925 000	25 789 000	24 964 000
Total Fiancial Fixed Assets	50 000	0	0	0
Total Fixed Assets	28 373 000	28 008 000	25 828 000	24 981 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	417 000	326 000	208 000	447 000
Total Current Assets	4 192 000	6 176 000	4 333 000	1 999 000
Total Assets	32 565 000	34 184 000	30 161 000	26 980 000
Total Equity	−53 000	−264 000	−108 000	−27 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	32 518 000	34 446 000	30 267 000	27 000 000
Creditors	67 000	0	0	0
Unpaid Taxes	0	2 000	2 000	7 000
Dividends	0	0	0	0
Other Current Debt	33 000	0	0	0
Total Current Debt	100 000	2 000	2 000	7 000
Total Equity and Debt	32 565 000	34 184 000	30 161 000	26 980 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−400 %	59,47 %	75 %	81,48 %
Debt-to-Equity Ratio	−613,55	−130,48	−280,25	−1 000
Operating Profit Margin	54,73 %	27,2 %	43,13 %	25,67 %
Current Ratio	41,92	3 088	2 166,5	285,57
Quick Ratio	41,92	3 088	2 166,5	285,57
Equity Ratio	−0	−0,01	−0	−0
Gross Profit Margin	100 %	100 %	100 %	100 %