FINSTADBRU EIENDOM AS

1925 BLAKER

Finances

Share Ownership

Return on Equity

−1,23 %

Current Ratio

5,65

Debt-to-Equity Ratio

7,84

Key figures (NOK)	2022	2021	2020
Revenue	154 000	180 000	180 000
Net Income	−23 000	83 000	−16 000
Total Assets	17 495 000	6 964 000	5 163 000
Total Equity	1 874 000	1 874 000	1 294 000

Income (NOK)	2022	2021	2020
Revenue	154 000	180 000	180 000
Expenditure	9 000	84 000	28 000
Operating Profit	145 000	96 000	152 000
Financial Income	352 000	0	0
Financial Costs	527 000	153 000	168 000
Financial Balance	−175 000	−153 000	−168 000
Earnings Before Tax	−30 000	−57 000	−16 000
Tax	−7 000	−140 000	0
Net Income	−23 000	83 000	−16 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	12 289 000	5 115 000	5 115 000
Total Current Assets	5 206 000	1 848 000	48 000
Total Assets	17 495 000	6 964 000	5 163 000
Total Retained Equity	60 000	84 000	1 000
Total Equity	1 874 000	1 874 000	1 294 000
Total Long-Term Debt	14 700 000	4 485 000	3 782 000
Total Current Debt	922 000	605 000	88 000
Total Equity and Debt	17 495 000	6 964 000	5 163 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	154 000	180 000	180 000
Revenue	154 000	180 000	180 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	9 000	84 000	28 000
Operating Profit	145 000	96 000	152 000
Financial Income	352 000	0	0
Financial Costs	527 000	153 000	168 000
Financial Balance	−175 000	−153 000	−168 000
Dividends	0	0	0
Net Income	−23 000	83 000	−16 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	5 115 000	5 115 000	5 115 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	5 115 000	5 115 000	5 115 000
Total Fiancial Fixed Assets	7 174 000	0	0
Total Fixed Assets	12 289 000	5 115 000	5 115 000
Stock	4 186 000	993 000	0
Total Investments	0	0	0
Cash, Bank	990 000	218 000	48 000
Total Current Assets	5 206 000	1 848 000	48 000
Total Assets	17 495 000	6 964 000	5 163 000
Total Equity	1 874 000	1 874 000	1 294 000
Short-Term Group Debt	0	0	83 000
Total Long-Term Debt	14 700 000	4 485 000	3 782 000
Creditors	920 000	492 000	5 000
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	2 000	113 000	0
Total Current Debt	922 000	605 000	88 000
Total Equity and Debt	17 495 000	6 964 000	5 163 000

Financial indicators	2022	2021	2020
Return on Equity	−1,23 %	4,43 %	−1,24 %
Debt-to-Equity Ratio	7,84	2,39	2,92
Operating Profit Margin	94,16 %	53,33 %	84,44 %
Current Ratio	5,65	3,05	0,55
Quick Ratio	−1,59	−4,76	0,55
Equity Ratio	0,11	0,27	0,25
Gross Profit Margin	100 %	100 %	100 %