F.S EIENDOM AS

2166 OPPAKER

Finances

Share Ownership

Return on Equity

105,99 %

Current Ratio

1,5

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	4 990 000	0	0
Net Income	513 000	−33 000	−26 000
Total Assets	1 460 000	1 650 000	1 551 000
Total Equity	484 000	−29 000	4 000

Income (NOK)	2022	2021	2020
Revenue	4 990 000	0	0
Expenditure	4 274 000	42 000	34 000
Operating Profit	716 000	−42 000	−33 000
Financial Income	0	0	0
Financial Costs	58 000	0	0
Financial Balance	−58 000	0	0
Earnings Before Tax	658 000	−43 000	−33 000
Tax	145 000	−9 000	−7 000
Net Income	513 000	−33 000	−26 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	17 000	7 000
Total Current Assets	1 460 000	1 634 000	1 544 000
Total Assets	1 460 000	1 650 000	1 551 000
Total Retained Equity	454 000	−59 000	−26 000
Total Equity	484 000	−29 000	4 000
Total Long-Term Debt	0	0	0
Total Current Debt	976 000	1 680 000	1 547 000
Total Equity and Debt	1 460 000	1 650 000	1 551 000

Cash flow (NOK)	2022	2021	2020
Sales Income	4 990 000	0	0
Other Income	0	0	0
Revenue	4 990 000	0	0
Cost of Goods Sold	4 061 000	0	6 000
Salary Costs	30 000	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	4 274 000	42 000	34 000
Operating Profit	716 000	−42 000	−33 000
Financial Income	0	0	0
Financial Costs	58 000	0	0
Financial Balance	−58 000	0	0
Dividends	0	0	0
Net Income	513 000	−33 000	−26 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	17 000	7 000
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	17 000	7 000
Stock	770 000	1 599 000	1 538 000
Total Investments	0	0	0
Cash, Bank	680 000	34 000	2 000
Total Current Assets	1 460 000	1 634 000	1 544 000
Total Assets	1 460 000	1 650 000	1 551 000
Total Equity	484 000	−29 000	4 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	18 000	35 000	2 000
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	830 000	1 644 000	1 545 000
Total Current Debt	976 000	1 680 000	1 547 000
Total Equity and Debt	1 460 000	1 650 000	1 551 000

Financial indicators	2022	2021	2020
Return on Equity	105,99 %	113,79 %	−650 %
Debt-to-Equity Ratio	0	−0	0
Operating Profit Margin	14,35 %	-	-
Current Ratio	1,5	0,97	1
Quick Ratio	7,09	20,17	171,56
Equity Ratio	0,33	−0,02	0
Gross Profit Margin	18,62 %	-	-