FOCUS EIGEDOM AS

0175 OSLO

Finances

Share Ownership

Return on Equity

26,65 %

Current Ratio

0,9

Debt-to-Equity Ratio

18,58

Key figures (NOK)	2022	2021	2020	2019
Revenue	669 000	548 000	397 000	382 000
Net Income	113 000	115 000	116 000	85 000
Total Assets	8 438 000	8 428 000	4 761 000	4 693 000
Total Equity	424 000	310 000	195 000	78 000

Income (NOK)	2022	2021	2020	2019
Revenue	669 000	548 000	397 000	382 000
Expenditure	224 000	183 000	94 000	116 000
Operating Profit	445 000	366 000	303 000	266 000
Financial Income	3 000	0	0	0
Financial Costs	303 000	216 000	154 000	167 000
Financial Balance	−300 000	−216 000	−154 000	−167 000
Earnings Before Tax	145 000	150 000	149 000	99 000
Tax	32 000	35 000	33 000	15 000
Net Income	113 000	115 000	116 000	85 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 315 000	8 315 000	4 623 000	4 623 000
Total Current Assets	123 000	113 000	138 000	70 000
Total Assets	8 438 000	8 428 000	4 761 000	4 693 000
Total Retained Equity	394 000	280 000	175 000	58 000
Total Equity	424 000	310 000	195 000	78 000
Total Long-Term Debt	7 878 000	8 012 000	4 516 000	4 580 000
Total Current Debt	137 000	106 000	50 000	34 000
Total Equity and Debt	8 438 000	8 428 000	4 761 000	4 693 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	669 000	548 000	397 000	382 000
Revenue	669 000	548 000	397 000	382 000
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	224 000	183 000	94 000	116 000
Operating Profit	445 000	366 000	303 000	266 000
Financial Income	3 000	0	0	0
Financial Costs	303 000	216 000	154 000	167 000
Financial Balance	−300 000	−216 000	−154 000	−167 000
Dividends	0	0	0	0
Net Income	113 000	115 000	116 000	85 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 315 000	8 315 000	4 623 000	4 623 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 315 000	8 315 000	4 623 000	4 623 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 315 000	8 315 000	4 623 000	4 623 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	85 000	79 000	138 000	70 000
Total Current Assets	123 000	113 000	138 000	70 000
Total Assets	8 438 000	8 428 000	4 761 000	4 693 000
Total Equity	424 000	310 000	195 000	78 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 878 000	8 012 000	4 516 000	4 580 000
Creditors	9 000	6 000	10 000	13 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	96 000	65 000	8 000	6 000
Total Current Debt	137 000	106 000	50 000	34 000
Total Equity and Debt	8 438 000	8 428 000	4 761 000	4 693 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,65 %	37,1 %	59,49 %	108,97 %
Debt-to-Equity Ratio	18,58	25,85	23,16	58,72
Operating Profit Margin	66,52 %	66,79 %	76,32 %	69,63 %
Current Ratio	0,9	1,07	2,76	2,06
Quick Ratio	0,9	1,07	2,76	2,06
Equity Ratio	0,05	0,04	0,04	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %