FAK EIENDOM AS

9020 TROMSDALEN

Finances

Share Ownership

Return on Equity

13,03 %

Current Ratio

0,01

Debt-to-Equity Ratio

4,69

Key figures (NOK)	2022	2021	2020
Revenue	502 000	503 000	250 000
Net Income	186 000	227 000	−15 000
Total Assets	12 718 000	6 077 000	6 045 000
Total Equity	1 428 000	1 242 000	1 015 000

Income (NOK)	2022	2021	2020
Revenue	502 000	503 000	250 000
Expenditure	86 000	57 000	142 000
Operating Profit	416 000	446 000	108 000
Financial Income	0	0	0
Financial Costs	177 000	156 000	129 000
Financial Balance	−177 000	−156 000	−129 000
Earnings Before Tax	239 000	291 000	−21 000
Tax	53 000	64 000	−6 000
Net Income	186 000	227 000	−15 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	12 664 000	6 000 000	6 006 000
Total Current Assets	54 000	77 000	39 000
Total Assets	12 718 000	6 077 000	6 045 000
Total Retained Equity	398 000	212 000	−15 000
Total Equity	1 428 000	1 242 000	1 015 000
Total Long-Term Debt	6 697 000	4 561 000	4 844 000
Total Current Debt	4 593 000	274 000	187 000
Total Equity and Debt	12 718 000	6 077 000	6 045 000

Cash flow (NOK)	2022	2021	2020
Sales Income	502 000	503 000	53 000
Other Income	0	0	197 000
Revenue	502 000	503 000	250 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	86 000	57 000	142 000
Operating Profit	416 000	446 000	108 000
Financial Income	0	0	0
Financial Costs	177 000	156 000	129 000
Financial Balance	−177 000	−156 000	−129 000
Dividends	0	0	0
Net Income	186 000	227 000	−15 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	6 000
Real Eastate	12 664 000	6 000 000	6 000 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	12 664 000	6 000 000	6 000 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	12 664 000	6 000 000	6 006 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	54 000	77 000	39 000
Total Current Assets	54 000	77 000	39 000
Total Assets	12 718 000	6 077 000	6 045 000
Total Equity	1 428 000	1 242 000	1 015 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	6 697 000	4 561 000	4 844 000
Creditors	0	0	0
Unpaid Taxes	22 000	22 000	22 000
Dividends	0	0	0
Other Current Debt	4 518 000	194 000	165 000
Total Current Debt	4 593 000	274 000	187 000
Total Equity and Debt	12 718 000	6 077 000	6 045 000

Financial indicators	2022	2021	2020
Return on Equity	13,03 %	18,28 %	−1,48 %
Debt-to-Equity Ratio	4,69	3,67	4,77
Operating Profit Margin	82,87 %	88,67 %	43,2 %
Current Ratio	0,01	0,28	0,21
Quick Ratio	0,01	0,28	0,21
Equity Ratio	0,11	0,2	0,17
Gross Profit Margin	100 %	100 %	100 %