FBD AS

1459 NESODDEN

Finances

Share Ownership

Return on Equity

31,72 %

Current Ratio

238,13

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	1 275 000	86 816 000	79 835 000
Net Income	24 429 000	35 898 000	7 591 000	5 511 000
Total Assets	77 314 000	57 674 000	64 632 000	58 324 000
Total Equity	77 006 000	52 576 000	38 062 000	35 472 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	1 275 000	86 816 000	79 835 000
Expenditure	1 653 000	3 346 000	77 159 000	74 457 000
Operating Profit	−1 653 000	−2 071 000	9 194 000	5 733 000
Financial Income	27 533 000	39 347 000	933 000	1 450 000
Financial Costs	1 256 000	1 300 000	37 000	46 000
Financial Balance	26 277 000	38 047 000	896 000	1 404 000
Earnings Before Tax	24 623 000	35 976 000	10 090 000	7 136 000
Tax	194 000	78 000	2 499 000	1 625 000
Net Income	24 429 000	35 898 000	7 591 000	5 511 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 969 000	6 450 000	19 748 000	22 730 000
Total Current Assets	73 344 000	51 224 000	44 884 000	35 594 000
Total Assets	77 314 000	57 674 000	64 632 000	58 324 000
Total Retained Equity	55 328 000	30 898 000	16 384 000	7 530 000
Total Equity	77 006 000	52 576 000	38 062 000	35 472 000
Total Long-Term Debt	0	0	3 089 000	3 322 000
Total Current Debt	308 000	5 098 000	23 481 000	19 530 000
Total Equity and Debt	77 314 000	57 674 000	64 632 000	58 324 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	1 275 000	86 547 000	79 625 000
Other Income	0	0	269 000	211 000
Revenue	0	1 275 000	86 816 000	79 835 000
Cost of Goods Sold	0	0	17 007 000	16 710 000
Salary Costs	495 000	57 000	30 291 000	30 544 000
Depreciation	0	0	3 662 000	3 755 000
Impairment	1 000 000	0	0	0
Expenditure	1 653 000	3 346 000	77 159 000	74 457 000
Operating Profit	−1 653 000	−2 071 000	9 194 000	5 733 000
Financial Income	27 533 000	39 347 000	933 000	1 450 000
Financial Costs	1 256 000	1 300 000	37 000	46 000
Financial Balance	26 277 000	38 047 000	896 000	1 404 000
Dividends	0	5 000 000	0	0
Net Income	24 429 000	35 898 000	7 591 000	5 511 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	302 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	18 429 000	21 301 000
Fixtures	3 969 000	0	779 000	1 176 000
Total Tangible Assets	3 969 000	0	19 209 000	22 477 000
Total Fiancial Fixed Assets	0	6 450 000	237 000	254 000
Total Fixed Assets	3 969 000	6 450 000	19 748 000	22 730 000
Stock	0	0	2 374 000	2 694 000
Total Investments	63 822 000	47 852 000	9 187 000	8 354 000
Cash, Bank	9 513 000	1 388 000	18 451 000	9 912 000
Total Current Assets	73 344 000	51 224 000	44 884 000	35 594 000
Total Assets	77 314 000	57 674 000	64 632 000	58 324 000
Total Equity	77 006 000	52 576 000	38 062 000	35 472 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	3 089 000	3 322 000
Creditors	30 000	20 000	3 867 000	4 686 000
Unpaid Taxes	46 000	0	3 489 000	2 983 000
Dividends	0	5 000 000	0	0
Other Current Debt	38 000	5 000 000	8 392 000	7 596 000
Total Current Debt	308 000	5 098 000	23 481 000	19 530 000
Total Equity and Debt	77 314 000	57 674 000	64 632 000	58 324 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,72 %	68,28 %	19,94 %	15,54 %
Debt-to-Equity Ratio	0	0	0,08	0,09
Operating Profit Margin	-	−162,43 %	10,59 %	7,18 %
Current Ratio	238,13	10,05	1,91	1,82
Quick Ratio	238,13	10,05	2,13	2,11
Equity Ratio	1	0,91	0,59	0,61
Gross Profit Margin	-	100 %	80,41 %	79,07 %