FJELLHØYVEIEN 1 BUTIKKEIENDOM AS

1710 SARPSBORG

Finances

Share Ownership

Return on Equity

135,5 %

Current Ratio

0,1

Debt-to-Equity Ratio

53,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 505 000	2 151 000	1 575 000	1 323 000
Net Income	542 000	401 000	−2 232 000	3 238 000
Total Assets	23 175 000	24 004 000	28 805 000	21 087 000
Total Equity	400 000	400 000	400 000	3 738 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 505 000	2 151 000	1 575 000	1 323 000
Expenditure	1 129 000	1 225 000	4 083 000	895 000
Operating Profit	1 376 000	925 000	−2 507 000	428 000
Financial Income	0	0	2 000	71 000
Financial Costs	682 000	411 000	355 000	475 000
Financial Balance	−682 000	−411 000	−353 000	−404 000
Earnings Before Tax	694 000	514 000	−2 861 000	24 000
Tax	153 000	113 000	−629 000	−3 214 000
Net Income	542 000	401 000	−2 232 000	3 238 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 031 000	23 967 000	24 845 000	19 945 000
Total Current Assets	144 000	36 000	3 960 000	1 142 000
Total Assets	23 175 000	24 004 000	28 805 000	21 087 000
Total Retained Equity	0	0	0	3 238 000
Total Equity	400 000	400 000	400 000	3 738 000
Total Long-Term Debt	21 272 000	20 756 000	20 538 000	17 050 000
Total Current Debt	1 504 000	2 848 000	7 867 000	299 000
Total Equity and Debt	23 175 000	24 004 000	28 805 000	21 087 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	32 000	0
Other Income	2 505 000	2 151 000	1 543 000	1 323 000
Revenue	2 505 000	2 151 000	1 575 000	1 323 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	936 000	935 000	696 000	563 000
Impairment	0	0	0	0
Expenditure	1 129 000	1 225 000	4 083 000	895 000
Operating Profit	1 376 000	925 000	−2 507 000	428 000
Financial Income	0	0	2 000	71 000
Financial Costs	682 000	411 000	355 000	475 000
Financial Balance	−682 000	−411 000	−353 000	−404 000
Dividends	0	0	0	0
Net Income	542 000	401 000	−2 232 000	3 238 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	23 031 000	23 967 000	24 845 000	19 945 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	23 031 000	23 967 000	24 845 000	19 945 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	23 031 000	23 967 000	24 845 000	19 945 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	763 000
Total Current Assets	144 000	36 000	3 960 000	1 142 000
Total Assets	23 175 000	24 004 000	28 805 000	21 087 000
Total Equity	400 000	400 000	400 000	3 738 000
Short-Term Group Debt	0	2 196 000	7 049 000	30 000
Total Long-Term Debt	21 272 000	20 756 000	20 538 000	17 050 000
Creditors	33 000	0	818 000	27 000
Unpaid Taxes	39 000	9 000	0	0
Dividends	0	0	0	0
Other Current Debt	1 298 000	514 000	0	137 000
Total Current Debt	1 504 000	2 848 000	7 867 000	299 000
Total Equity and Debt	23 175 000	24 004 000	28 805 000	21 087 000

Financial indicators	2022	2021	2020	2019
Return on Equity	135,5 %	100,25 %	−558 %	86,62 %
Debt-to-Equity Ratio	53,18	51,89	51,35	4,56
Operating Profit Margin	54,93 %	43 %	−159,17 %	32,35 %
Current Ratio	0,1	0,01	0,5	3,82
Quick Ratio	0,1	0,01	0,5	3,82
Equity Ratio	0,02	0,02	0,01	0,18
Gross Profit Margin	100 %	100 %	100 %	100 %