FSG EIENDOM AS

5035 BERGEN

Finances

Share Ownership

Return on Equity

1,19 %

Current Ratio

11,62

Debt-to-Equity Ratio

2,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 838 000	2 365 000	2 078 000	2 034 000
Net Income	72 000	205 000	14 000	258 000
Total Assets	18 628 000	19 571 000	19 421 000	19 544 000
Total Equity	6 028 000	5 956 000	5 751 000	5 737 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 838 000	2 365 000	2 078 000	2 034 000
Expenditure	2 164 000	1 633 000	1 523 000	1 561 000
Operating Profit	674 000	732 000	555 000	473 000
Financial Income	3 000	3 000	2 000	1 000
Financial Costs	586 000	472 000	538 000	279 000
Financial Balance	−583 000	−469 000	−536 000	−278 000
Earnings Before Tax	92 000	263 000	19 000	195 000
Tax	20 000	58 000	4 000	−63 000
Net Income	72 000	205 000	14 000	258 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 561 000	16 187 000	17 035 000	17 881 000
Total Current Assets	3 067 000	3 385 000	2 386 000	1 663 000
Total Assets	18 628 000	19 571 000	19 421 000	19 544 000
Total Retained Equity	550 000	478 000	273 000	258 000
Total Equity	6 028 000	5 956 000	5 751 000	5 737 000
Total Long-Term Debt	12 335 000	13 122 000	13 529 000	13 555 000
Total Current Debt	264 000	493 000	141 000	252 000
Total Equity and Debt	18 628 000	19 571 000	19 421 000	19 544 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 838 000	2 365 000	2 078 000	2 034 000
Revenue	2 838 000	2 365 000	2 078 000	2 034 000
Cost of Goods Sold	0	0	0	5 000
Salary Costs	0	0	0	0
Depreciation	845 000	849 000	874 000	760 000
Impairment	0	0	0	0
Expenditure	2 164 000	1 633 000	1 523 000	1 561 000
Operating Profit	674 000	732 000	555 000	473 000
Financial Income	3 000	3 000	2 000	1 000
Financial Costs	586 000	472 000	538 000	279 000
Financial Balance	−583 000	−469 000	−536 000	−278 000
Dividends	0	0	0	0
Net Income	72 000	205 000	14 000	258 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	15 012 000	15 757 000	16 501 000	17 436 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	548 000	430 000	534 000	445 000
Total Tangible Assets	15 561 000	16 187 000	17 035 000	17 881 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	15 561 000	16 187 000	17 035 000	17 881 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 804 000	2 084 000	555 000	236 000
Total Current Assets	3 067 000	3 385 000	2 386 000	1 663 000
Total Assets	18 628 000	19 571 000	19 421 000	19 544 000
Total Equity	6 028 000	5 956 000	5 751 000	5 737 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	12 335 000	13 122 000	13 529 000	13 555 000
Creditors	87 000	25 000	27 000	210 000
Unpaid Taxes	38 000	0	58 000	33 000
Dividends	0	0	0	0
Other Current Debt	76 000	375 000	27 000	9 000
Total Current Debt	264 000	493 000	141 000	252 000
Total Equity and Debt	18 628 000	19 571 000	19 421 000	19 544 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,19 %	3,44 %	0,24 %	4,5 %
Debt-to-Equity Ratio	2,05	2,2	2,35	2,36
Operating Profit Margin	23,75 %	30,95 %	26,71 %	23,25 %
Current Ratio	11,62	6,87	16,92	6,6
Quick Ratio	11,62	6,87	16,92	6,6
Equity Ratio	0,32	0,3	0,3	0,29
Gross Profit Margin	100 %	100 %	100 %	99,75 %