FAUSKES EIENDOM AS

4790 LILLESAND

Finances

Share Ownership

Return on Equity

17,97 %

Current Ratio

0,56

Debt-to-Equity Ratio

28,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	731 000	729 000	512 000	167 000
Net Income	39 000	25 000	79 000	−22 000
Total Assets	6 524 000	5 083 000	5 299 000	4 321 000
Total Equity	217 000	178 000	154 000	82 000

Income (NOK)	2022	2021	2020	2019
Revenue	731 000	729 000	512 000	167 000
Expenditure	549 000	605 000	303 000	148 000
Operating Profit	182 000	124 000	209 000	18 000
Financial Income	10 000	0	0	0
Financial Costs	142 000	92 000	108 000	47 000
Financial Balance	−132 000	−92 000	−108 000	−47 000
Earnings Before Tax	50 000	31 000	101 000	−28 000
Tax	11 000	7 000	22 000	−6 000
Net Income	39 000	25 000	79 000	−22 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 401 000	4 953 000	5 074 000	4 050 000
Total Current Assets	124 000	130 000	226 000	271 000
Total Assets	6 524 000	5 083 000	5 299 000	4 321 000
Total Retained Equity	132 000	93 000	68 000	−4 000
Total Equity	217 000	178 000	154 000	82 000
Total Long-Term Debt	6 084 000	4 781 000	5 002 000	4 089 000
Total Current Debt	223 000	123 000	144 000	151 000
Total Equity and Debt	6 524 000	5 083 000	5 299 000	4 321 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	114 000	0	0	0
Other Income	617 000	729 000	512 000	167 000
Revenue	731 000	729 000	512 000	167 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	71 000	71 000	71 000	47 000
Impairment	0	0	0	0
Expenditure	549 000	605 000	303 000	148 000
Operating Profit	182 000	124 000	209 000	18 000
Financial Income	10 000	0	0	0
Financial Costs	142 000	92 000	108 000	47 000
Financial Balance	−132 000	−92 000	−108 000	−47 000
Dividends	0	0	0	0
Net Income	39 000	25 000	79 000	−22 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 659 000	4 243 000	4 314 000	2 590 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 659 000	4 243 000	4 314 000	2 590 000
Total Fiancial Fixed Assets	741 000	710 000	760 000	1 460 000
Total Fixed Assets	6 401 000	4 953 000	5 074 000	4 050 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	42 000	25 000	145 000	145 000
Total Current Assets	124 000	130 000	226 000	271 000
Total Assets	6 524 000	5 083 000	5 299 000	4 321 000
Total Equity	217 000	178 000	154 000	82 000
Short-Term Group Debt	0	9 000	9 000	0
Total Long-Term Debt	6 084 000	4 781 000	5 002 000	4 089 000
Creditors	176 000	13 000	96 000	87 000
Unpaid Taxes	0	56 000	0	26 000
Dividends	0	0	0	0
Other Current Debt	34 000	37 000	18 000	38 000
Total Current Debt	223 000	123 000	144 000	151 000
Total Equity and Debt	6 524 000	5 083 000	5 299 000	4 321 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,97 %	14,04 %	51,3 %	−26,83 %
Debt-to-Equity Ratio	28,04	26,86	32,48	49,87
Operating Profit Margin	24,9 %	17,01 %	40,82 %	10,78 %
Current Ratio	0,56	1,06	1,57	1,79
Quick Ratio	0,56	1,06	1,57	1,79
Equity Ratio	0,03	0,04	0,03	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %