PEDER FALDSVEENS VEI 9 OG 11 AS

0381 OSLO

Finances

Share Ownership

Return on Equity

10,74 %

Current Ratio

4,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 260 000	2 020 000	2 020 000	2 020 000
Net Income	756 000	12 000	12 000	12 000
Total Assets	7 109 000	12 154 000	12 154 000	12 154 000
Total Equity	7 040 000	2 431 000	2 431 000	2 431 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 260 000	2 020 000	2 020 000	2 020 000
Expenditure	291 000	1 013 000	1 013 000	1 013 000
Operating Profit	969 000	1 007 000	1 007 000	1 007 000
Financial Income	0	0	0	0
Financial Costs	0	995 000	995 000	995 000
Financial Balance	0	−995 000	−995 000	−995 000
Earnings Before Tax	969 000	12 000	12 000	12 000
Tax	213 000	0	0	0
Net Income	756 000	12 000	12 000	12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 832 000	11 832 000	11 832 000	11 832 000
Total Current Assets	277 000	322 000	322 000	322 000
Total Assets	7 109 000	12 154 000	12 154 000	12 154 000
Total Retained Equity	245 000	2 401 000	2 401 000	2 401 000
Total Equity	7 040 000	2 431 000	2 431 000	2 431 000
Total Long-Term Debt	0	9 600 000	9 600 000	9 600 000
Total Current Debt	69 000	123 000	123 000	123 000
Total Equity and Debt	7 109 000	12 154 000	12 154 000	12 154 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 260 000	2 020 000	2 020 000	2 020 000
Other Income	0	0	0	0
Revenue	1 260 000	2 020 000	2 020 000	2 020 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	377 000	377 000	377 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	291 000	1 013 000	1 013 000	1 013 000
Operating Profit	969 000	1 007 000	1 007 000	1 007 000
Financial Income	0	0	0	0
Financial Costs	0	995 000	995 000	995 000
Financial Balance	0	−995 000	−995 000	−995 000
Dividends	0	0	0	0
Net Income	756 000	12 000	12 000	12 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 832 000	11 832 000	11 832 000	11 832 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 832 000	11 832 000	11 832 000	11 832 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 832 000	11 832 000	11 832 000	11 832 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	20 000	13 000	13 000	13 000
Total Current Assets	277 000	322 000	322 000	322 000
Total Assets	7 109 000	12 154 000	12 154 000	12 154 000
Total Equity	7 040 000	2 431 000	2 431 000	2 431 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	9 600 000	9 600 000	9 600 000
Creditors	62 000	123 000	123 000	123 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	7 000	0	0	0
Total Current Debt	69 000	123 000	123 000	123 000
Total Equity and Debt	7 109 000	12 154 000	12 154 000	12 154 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,74 %	0,49 %	0,49 %	0,49 %
Debt-to-Equity Ratio	0	3,95	3,95	3,95
Operating Profit Margin	76,9 %	49,85 %	49,85 %	49,85 %
Current Ratio	4,01	2,62	2,62	2,62
Quick Ratio	4,01	2,62	2,62	2,62
Equity Ratio	0,99	0,2	0,2	0,2
Gross Profit Margin	100 %	100 %	100 %	100 %