FS CONTAINER HOLDING AS

0161 OSLO

Finances

Return on Equity

92,14 %

Current Ratio

3,79

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	61 423 000	10 740 000	−530 000	−26 159 000
Total Assets	87 779 000	50 117 000	29 450 000	21 875 000
Total Equity	66 666 000	49 960 000	29 361 000	21 792 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	300 000	280 000	260 000	270 000
Operating Profit	−300 000	−280 000	−260 000	−270 000
Financial Income	45 607 000	722 000	899 000	207 000
Financial Costs	−16 193 000	−10 415 000	1 119 000	26 053 000
Financial Balance	61 800 000	11 137 000	−220 000	−25 846 000
Earnings Before Tax	61 500 000	10 857 000	−480 000	−26 117 000
Tax	77 000	117 000	50 000	43 000
Net Income	61 423 000	10 740 000	−530 000	−26 159 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 780 000	50 109 000	28 587 000	21 866 000
Total Current Assets	79 999 000	8 000	863 000	9 000
Total Assets	87 779 000	50 117 000	29 450 000	21 875 000
Total Retained Equity	24 605 000	−15 822 000	−26 563 000	−26 033 000
Total Equity	66 666 000	49 960 000	29 361 000	21 792 000
Total Long-Term Debt	0	0	2 000	0
Total Current Debt	21 113 000	157 000	88 000	83 000
Total Equity and Debt	87 779 000	50 117 000	29 450 000	21 875 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	300 000	280 000	260 000	270 000
Operating Profit	−300 000	−280 000	−260 000	−270 000
Financial Income	45 607 000	722 000	899 000	207 000
Financial Costs	−16 193 000	−10 415 000	1 119 000	26 053 000
Financial Balance	61 800 000	11 137 000	−220 000	−25 846 000
Dividends	20 996 000	0	0	0
Net Income	61 423 000	10 740 000	−530 000	−26 159 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	7 780 000	50 109 000	28 587 000	21 866 000
Total Fixed Assets	7 780 000	50 109 000	28 587 000	21 866 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	−1 000	8 000	863 000	9 000
Total Current Assets	79 999 000	8 000	863 000	9 000
Total Assets	87 779 000	50 117 000	29 450 000	21 875 000
Total Equity	66 666 000	49 960 000	29 361 000	21 792 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	2 000	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	20 996 000	0	0	0
Other Current Debt	40 000	40 000	38 000	40 000
Total Current Debt	21 113 000	157 000	88 000	83 000
Total Equity and Debt	87 779 000	50 117 000	29 450 000	21 875 000

Financial indicators	2022	2021	2020	2019
Return on Equity	92,14 %	21,5 %	−1,81 %	−120,04 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	3,79	0,05	9,81	0,11
Quick Ratio	3,79	0,05	9,81	0,11
Equity Ratio	0,76	1	1	1
Gross Profit Margin	-	-	-	-