FAGERLIVEIEN 2 AS

0161 OSLO

Finances

Share Ownership

Return on Equity

16,51 %

Current Ratio

0,23

Debt-to-Equity Ratio

9,93

Key figures (NOK)	2022	2021	2020	2019
Revenue	887 000	2 142 000	57 000	132 000
Net Income	160 000	1 127 000	−16 000	5 000
Total Assets	11 061 000	11 291 000	17 230 000	9 000
Total Equity	969 000	1 120 000	−7 000	9 000

Income (NOK)	2022	2021	2020	2019
Revenue	887 000	2 142 000	57 000	132 000
Expenditure	294 000	343 000	41 000	209 000
Operating Profit	593 000	1 799 000	16 000	−77 000
Financial Income	0	0	2 000	474 000
Financial Costs	389 000	384 000	34 000	392 000
Financial Balance	−389 000	−384 000	−32 000	82 000
Earnings Before Tax	205 000	1 415 000	−16 000	5 000
Tax	45 000	288 000	0	0
Net Income	160 000	1 127 000	−16 000	5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 952 000	11 157 000	17 095 000	0
Total Current Assets	109 000	134 000	136 000	9 000
Total Assets	11 061 000	11 291 000	17 230 000	9 000
Total Retained Equity	869 000	1 020 000	−107 000	−91 000
Total Equity	969 000	1 120 000	−7 000	9 000
Total Long-Term Debt	9 618 000	10 107 000	17 200 000	0
Total Current Debt	474 000	64 000	37 000	0
Total Equity and Debt	11 061 000	11 291 000	17 230 000	9 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	8 000
Other Income	887 000	2 142 000	57 000	124 000
Revenue	887 000	2 142 000	57 000	132 000
Cost of Goods Sold	0	0	0	193 000
Salary Costs	0	0	0	0
Depreciation	205 000	205 000	26 000	0
Impairment	0	0	0	0
Expenditure	294 000	343 000	41 000	209 000
Operating Profit	593 000	1 799 000	16 000	−77 000
Financial Income	0	0	2 000	474 000
Financial Costs	389 000	384 000	34 000	392 000
Financial Balance	−389 000	−384 000	−32 000	82 000
Dividends	0	0	0	0
Net Income	160 000	1 127 000	−16 000	5 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 952 000	11 157 000	17 095 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	10 952 000	11 157 000	17 095 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 952 000	11 157 000	17 095 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	14 000	122 000	103 000	9 000
Total Current Assets	109 000	134 000	136 000	9 000
Total Assets	11 061 000	11 291 000	17 230 000	9 000
Total Equity	969 000	1 120 000	−7 000	9 000
Short-Term Group Debt	399 000	0	0	0
Total Long-Term Debt	9 618 000	10 107 000	17 200 000	0
Creditors	48 000	0	37 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	28 000	21 000	0	0
Total Current Debt	474 000	64 000	37 000	0
Total Equity and Debt	11 061 000	11 291 000	17 230 000	9 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,51 %	100,63 %	228,57 %	55,56 %
Debt-to-Equity Ratio	9,93	9,02	−2 457,14	0
Operating Profit Margin	66,85 %	83,99 %	28,07 %	−58,33 %
Current Ratio	0,23	2,09	3,68	-
Quick Ratio	0,23	2,09	3,68	-
Equity Ratio	0,09	0,1	−0	1
Gross Profit Margin	100 %	100 %	100 %	−46,21 %