FSB EIGENDOM AS

3870 FYRESDAL

Finances

Share Ownership

Return on Equity

23,5 %

Current Ratio

6,65

Debt-to-Equity Ratio

4,15

Key figures (NOK)	2022	2021	2020
Revenue	738 000	522 000	300 000
Net Income	168 000	184 000	51 000
Total Assets	3 785 000	3 844 000	3 983 000
Total Equity	715 000	547 000	363 000

Income (NOK)	2022	2021	2020
Revenue	738 000	522 000	300 000
Expenditure	375 000	188 000	114 000
Operating Profit	363 000	334 000	185 000
Financial Income	0	0	0
Financial Costs	147 000	98 000	112 000
Financial Balance	−147 000	−98 000	−112 000
Earnings Before Tax	216 000	237 000	73 000
Tax	48 000	53 000	22 000
Net Income	168 000	184 000	51 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	3 107 000	3 513 000	3 942 000
Total Current Assets	678 000	331 000	41 000
Total Assets	3 785 000	3 844 000	3 983 000
Total Retained Equity	605 000	437 000	253 000
Total Equity	715 000	547 000	363 000
Total Long-Term Debt	2 968 000	3 195 000	3 571 000
Total Current Debt	102 000	102 000	49 000
Total Equity and Debt	3 785 000	3 844 000	3 983 000

Cash flow (NOK)	2022	2021	2020
Sales Income	450 000	450 000	300 000
Other Income	288 000	72 000	0
Revenue	738 000	522 000	300 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	65 000	71 000	100 000
Impairment	0	0	0
Expenditure	375 000	188 000	114 000
Operating Profit	363 000	334 000	185 000
Financial Income	0	0	0
Financial Costs	147 000	98 000	112 000
Financial Balance	−147 000	−98 000	−112 000
Dividends	0	0	0
Net Income	168 000	184 000	51 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	663 000	617 000	688 000
Machinery and Plant Facilities	0	0	0
Fixtures	64 000	64 000	64 000
Total Tangible Assets	727 000	682 000	753 000
Total Fiancial Fixed Assets	2 380 000	2 831 000	3 190 000
Total Fixed Assets	3 107 000	3 513 000	3 942 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	660 000	315 000	41 000
Total Current Assets	678 000	331 000	41 000
Total Assets	3 785 000	3 844 000	3 983 000
Total Equity	715 000	547 000	363 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	2 968 000	3 195 000	3 571 000
Creditors	23 000	21 000	4 000
Unpaid Taxes	22 000	21 000	17 000
Dividends	0	0	0
Other Current Debt	9 000	7 000	6 000
Total Current Debt	102 000	102 000	49 000
Total Equity and Debt	3 785 000	3 844 000	3 983 000

Financial indicators	2022	2021	2020
Return on Equity	23,5 %	33,64 %	14,05 %
Debt-to-Equity Ratio	4,15	5,84	9,84
Operating Profit Margin	49,19 %	63,98 %	61,67 %
Current Ratio	6,65	3,25	0,84
Quick Ratio	6,65	3,25	0,84
Equity Ratio	0,19	0,14	0,09
Gross Profit Margin	100 %	100 %	100 %