FNP I3-3 AS

4031 STAVANGER

Finances

Share Ownership

Return on Equity

149,2 %

Current Ratio

1,53

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 498 000	0	0	0
Net Income	5 104 000	−16 000	−19 000	−33 000
Total Assets	10 088 000	1 121 000	1 120 000	3 556 000
Total Equity	3 421 000	927 000	943 000	962 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 498 000	0	0	0
Expenditure	65 000	16 000	19 000	33 000
Operating Profit	6 433 000	−16 000	−19 000	−33 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	6 433 000	−16 000	−19 000	−33 000
Tax	1 329 000	0	0	0
Net Income	5 104 000	−16 000	−19 000	−33 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	1 121 000	1 120 000	1 120 000
Total Current Assets	10 088 000	0	0	2 436 000
Total Assets	10 088 000	1 121 000	1 120 000	3 556 000
Total Retained Equity	1 111 000	718 000	734 000	753 000
Total Equity	3 421 000	927 000	943 000	962 000
Total Long-Term Debt	88 000	131 000	133 000	134 000
Total Current Debt	6 579 000	62 000	43 000	2 460 000
Total Equity and Debt	10 088 000	1 121 000	1 120 000	3 556 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	6 498 000	0	0	0
Revenue	6 498 000	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	65 000	16 000	19 000	33 000
Operating Profit	6 433 000	−16 000	−19 000	−33 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	2 436 000
Net Income	5 104 000	−16 000	−19 000	−33 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	1 121 000	1 120 000	1 120 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	1 121 000	1 120 000	1 120 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	1 121 000	1 120 000	1 120 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	10 088 000	0	0	2 436 000
Total Assets	10 088 000	1 121 000	1 120 000	3 556 000
Total Equity	3 421 000	927 000	943 000	962 000
Short-Term Group Debt	6 040 000	0	0	24 000
Total Long-Term Debt	88 000	131 000	133 000	134 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	2 436 000
Other Current Debt	539 000	62 000	43 000	0
Total Current Debt	6 579 000	62 000	43 000	2 460 000
Total Equity and Debt	10 088 000	1 121 000	1 120 000	3 556 000

Financial indicators	2022	2021	2020	2019
Return on Equity	149,2 %	−1,73 %	−2,01 %	−3,43 %
Debt-to-Equity Ratio	0,03	0,14	0,14	0,14
Operating Profit Margin	99 %	-	-	-
Current Ratio	1,53	0	0	0,99
Quick Ratio	1,53	0	0	0,99
Equity Ratio	0,34	0,83	0,84	0,27
Gross Profit Margin	100 %	-	-	-