FEDJE EIENDOM AS

0370 OSLO

Finances

Share Ownership

Return on Equity

5,57 %

Current Ratio

0,95

Debt-to-Equity Ratio

3,95

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 456 000	995 000	653 000	308 000
Net Income	159 000	85 000	14 000	16 000
Total Assets	18 550 000	14 326 000	64 000	74 000
Total Equity	2 854 000	145 000	60 000	46 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 456 000	995 000	653 000	308 000
Expenditure	9 781 000	683 000	635 000	288 000
Operating Profit	676 000	311 000	18 000	20 000
Financial Income	0	0	0	0
Financial Costs	471 000	202 000	0	0
Financial Balance	−471 000	−202 000	0	0
Earnings Before Tax	204 000	109 000	18 000	20 000
Tax	45 000	24 000	4 000	4 000
Net Income	159 000	85 000	14 000	16 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 340 000	14 255 000	0	0
Total Current Assets	4 210 000	71 000	64 000	74 000
Total Assets	18 550 000	14 326 000	64 000	74 000
Total Retained Equity	274 000	115 000	30 000	16 000
Total Equity	2 854 000	145 000	60 000	46 000
Total Long-Term Debt	11 270 000	9 934 000	0	0
Total Current Debt	4 426 000	4 247 000	4 000	28 000
Total Equity and Debt	18 550 000	14 326 000	64 000	74 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 270 000	0	0	0
Other Income	1 186 000	995 000	653 000	308 000
Revenue	10 456 000	995 000	653 000	308 000
Cost of Goods Sold	8 841 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	66 000	0	0	0
Impairment	0	0	0	0
Expenditure	9 781 000	683 000	635 000	288 000
Operating Profit	676 000	311 000	18 000	20 000
Financial Income	0	0	0	0
Financial Costs	471 000	202 000	0	0
Financial Balance	−471 000	−202 000	0	0
Dividends	0	0	0	0
Net Income	159 000	85 000	14 000	16 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	14 189 000	13 587 000	0	0
Machinery and Plant Facilities	0	668 000	0	0
Fixtures	0	0	0	0
Total Tangible Assets	14 189 000	14 255 000	0	0
Total Fiancial Fixed Assets	151 000	0	0	0
Total Fixed Assets	14 340 000	14 255 000	0	0
Stock	4 160 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	50 000	71 000	64 000	74 000
Total Current Assets	4 210 000	71 000	64 000	74 000
Total Assets	18 550 000	14 326 000	64 000	74 000
Total Equity	2 854 000	145 000	60 000	46 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 270 000	9 934 000	0	0
Creditors	39 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	4 386 000	4 247 000	0	24 000
Total Current Debt	4 426 000	4 247 000	4 000	28 000
Total Equity and Debt	18 550 000	14 326 000	64 000	74 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,57 %	58,62 %	23,33 %	34,78 %
Debt-to-Equity Ratio	3,95	68,51	0	0
Operating Profit Margin	6,47 %	31,26 %	2,76 %	6,49 %
Current Ratio	0,95	0,02	16	2,64
Quick Ratio	15,83	0,02	16	2,64
Equity Ratio	0,15	0,01	0,94	0,62
Gross Profit Margin	15,45 %	100 %	100 %	100 %