FARI EIENDOM AS

2050 JESSHEIM

Finances

Share Ownership

Return on Equity

−70,38 %

Current Ratio

1,15

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 750 000	2 054 000	2 402 000	1 309 000
Net Income	−644 000	−128 000	992 000	518 000
Total Assets	1 921 000	2 069 000	2 425 000	1 128 000
Total Equity	915 000	1 559 000	1 687 000	696 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 750 000	2 054 000	2 402 000	1 309 000
Expenditure	2 576 000	2 218 000	1 129 000	655 000
Operating Profit	−827 000	−164 000	1 272 000	654 000
Financial Income	1 000	0	0	12 000
Financial Costs	0	0	1 000	1 000
Financial Balance	1 000	0	−1 000	11 000
Earnings Before Tax	−826 000	−164 000	1 271 000	665 000
Tax	−182 000	−36 000	280 000	146 000
Net Income	−644 000	−128 000	992 000	518 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	762 000	53 000	26 000	77 000
Total Current Assets	1 159 000	2 017 000	2 399 000	1 051 000
Total Assets	1 921 000	2 069 000	2 425 000	1 128 000
Total Retained Equity	885 000	1 529 000	1 657 000	666 000
Total Equity	915 000	1 559 000	1 687 000	696 000
Total Long-Term Debt	0	0	10 000	2 000
Total Current Debt	1 006 000	510 000	728 000	431 000
Total Equity and Debt	1 921 000	2 069 000	2 425 000	1 128 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 750 000	2 054 000	2 402 000	1 465 000
Other Income	0	0	0	−157 000
Revenue	1 750 000	2 054 000	2 402 000	1 309 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 072 000	1 625 000	443 000	5 000
Depreciation	38 000	0	0	0
Impairment	0	0	0	0
Expenditure	2 576 000	2 218 000	1 129 000	655 000
Operating Profit	−827 000	−164 000	1 272 000	654 000
Financial Income	1 000	0	0	12 000
Financial Costs	0	0	1 000	1 000
Financial Balance	1 000	0	−1 000	11 000
Dividends	0	0	0	0
Net Income	−644 000	−128 000	992 000	518 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	208 000	26 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	553 000	26 000	26 000	26 000
Total Tangible Assets	553 000	26 000	26 000	26 000
Total Fiancial Fixed Assets	0	0	0	50 000
Total Fixed Assets	762 000	53 000	26 000	77 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	153 000	792 000	1 045 000	261 000
Total Current Assets	1 159 000	2 017 000	2 399 000	1 051 000
Total Assets	1 921 000	2 069 000	2 425 000	1 128 000
Total Equity	915 000	1 559 000	1 687 000	696 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	10 000	2 000
Creditors	0	0	279 000	118 000
Unpaid Taxes	172 000	150 000	91 000	5 000
Dividends	0	0	0	0
Other Current Debt	834 000	361 000	87 000	162 000
Total Current Debt	1 006 000	510 000	728 000	431 000
Total Equity and Debt	1 921 000	2 069 000	2 425 000	1 128 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−70,38 %	−8,21 %	58,8 %	74,43 %
Debt-to-Equity Ratio	0	0	0,01	0
Operating Profit Margin	−47,26 %	−7,98 %	52,96 %	49,96 %
Current Ratio	1,15	3,95	3,3	2,44
Quick Ratio	1,15	3,95	3,3	2,44
Equity Ratio	0,48	0,75	0,7	0,62
Gross Profit Margin	100 %	100 %	100 %	100 %