FS PROPERTY AS

7560 VIKHAMMER

Finances

Share Ownership

Return on Equity

1,07 %

Current Ratio

12,38

Debt-to-Equity Ratio

6,73

Key figures (NOK)	2022	2021	2020
Revenue	469 000	786 000	189 000
Net Income	8 000	311 000	−63 000
Total Assets	5 800 000	6 080 000	9 967 000
Total Equity	747 000	739 000	428 000

Income (NOK)	2022	2021	2020
Revenue	469 000	786 000	189 000
Expenditure	215 000	193 000	69 000
Operating Profit	254 000	592 000	119 000
Financial Income	0	0	0
Financial Costs	243 000	215 000	182 000
Financial Balance	−243 000	−215 000	−182 000
Earnings Before Tax	11 000	378 000	−63 000
Tax	2 000	67 000	0
Net Income	8 000	311 000	−63 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	5 502 000	5 540 000	9 831 000
Total Current Assets	297 000	540 000	136 000
Total Assets	5 800 000	6 080 000	9 967 000
Total Retained Equity	247 000	248 000	−63 000
Total Equity	747 000	739 000	428 000
Total Long-Term Debt	5 029 000	3 880 000	6 500 000
Total Current Debt	24 000	1 462 000	3 039 000
Total Equity and Debt	5 800 000	6 080 000	9 967 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	36 000	11 000
Other Income	469 000	749 000	178 000
Revenue	469 000	786 000	189 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	91 000	80 000	6 000
Impairment	0	0	0
Expenditure	215 000	193 000	69 000
Operating Profit	254 000	592 000	119 000
Financial Income	0	0	0
Financial Costs	243 000	215 000	182 000
Financial Balance	−243 000	−215 000	−182 000
Dividends	0	0	0
Net Income	8 000	311 000	−63 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	5 387 000	5 464 000	9 831 000
Machinery and Plant Facilities	116 000	0	0
Fixtures	0	76 000	0
Total Tangible Assets	5 502 000	5 540 000	9 831 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	5 502 000	5 540 000	9 831 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	278 000	509 000	132 000
Total Current Assets	297 000	540 000	136 000
Total Assets	5 800 000	6 080 000	9 967 000
Total Equity	747 000	739 000	428 000
Short-Term Group Debt	0	0	366 000
Total Long-Term Debt	5 029 000	3 880 000	6 500 000
Creditors	22 000	5 000	818 000
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	0	1 407 000	1 855 000
Total Current Debt	24 000	1 462 000	3 039 000
Total Equity and Debt	5 800 000	6 080 000	9 967 000

Financial indicators	2022	2021	2020
Return on Equity	1,07 %	42,08 %	−14,72 %
Debt-to-Equity Ratio	6,73	5,25	15,19
Operating Profit Margin	54,16 %	75,32 %	62,96 %
Current Ratio	12,38	0,37	0,04
Quick Ratio	12,38	0,37	0,04
Equity Ratio	0,13	0,12	0,04
Gross Profit Margin	100 %	100 %	100 %