FAGER UTVIKLING AS

0272 OSLO

Finances

Return on Equity

63,6 %

Current Ratio

1,51

Debt-to-Equity Ratio

190,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	311 000	274 000	30 000	0
Net Income	180 000	188 000	15 000	−6 000
Total Assets	54 658 000	52 558 000	50 110 000	18 571 000
Total Equity	283 000	103 000	103 000	88 000

Income (NOK)	2022	2021	2020	2019
Revenue	311 000	274 000	30 000	0
Expenditure	62 000	33 000	12 000	6 000
Operating Profit	248 000	241 000	18 000	−6 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	248 000	241 000	18 000	−6 000
Tax	68 000	53 000	3 000	0
Net Income	180 000	188 000	15 000	−6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	53 794 000	52 524 000	49 804 000	18 546 000
Total Current Assets	864 000	34 000	306 000	26 000
Total Assets	54 658 000	52 558 000	50 110 000	18 571 000
Total Retained Equity	189 000	9 000	9 000	−6 000
Total Equity	283 000	103 000	103 000	88 000
Total Long-Term Debt	53 804 000	51 959 000	49 804 000	0
Total Current Debt	571 000	495 000	203 000	18 483 000
Total Equity and Debt	54 658 000	52 558 000	50 110 000	18 571 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	14 000	0
Other Income	311 000	274 000	16 000	0
Revenue	311 000	274 000	30 000	0
Cost of Goods Sold	0	0	0	3 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	62 000	33 000	12 000	6 000
Operating Profit	248 000	241 000	18 000	−6 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	180 000	188 000	15 000	−6 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	47 199 000	46 267 000	43 547 000	12 289 000
Machinery and Plant Facilities	338 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	47 537 000	46 267 000	43 547 000	12 289 000
Total Fiancial Fixed Assets	6 257 000	6 257 000	6 257 000	6 257 000
Total Fixed Assets	53 794 000	52 524 000	49 804 000	18 546 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	13 000	32 000	16 000	26 000
Total Current Assets	864 000	34 000	306 000	26 000
Total Assets	54 658 000	52 558 000	50 110 000	18 571 000
Total Equity	283 000	103 000	103 000	88 000
Short-Term Group Debt	441 000	441 000	200 000	18 480 000
Total Long-Term Debt	53 804 000	51 959 000	49 804 000	0
Creditors	0	13 000	0	3 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	62 000	42 000	0	0
Total Current Debt	571 000	495 000	203 000	18 483 000
Total Equity and Debt	54 658 000	52 558 000	50 110 000	18 571 000

Financial indicators	2022	2021	2020	2019
Return on Equity	63,6 %	182,52 %	14,56 %	−6,82 %
Debt-to-Equity Ratio	190,12	504,46	483,53	0
Operating Profit Margin	79,74 %	87,96 %	60 %	-
Current Ratio	1,51	0,07	1,51	0
Quick Ratio	1,51	0,07	1,51	0
Equity Ratio	0,01	0	0	0
Gross Profit Margin	100 %	100 %	100 %	-