FÆRDER EIENDOMSSERVICE AS

3122 TØNSBERG

Finances

Share Ownership

Return on Equity

21,85 %

Current Ratio

1,75

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	1 857 000	1 686 000	844 000
Net Income	85 000	209 000	292 000
Total Assets	631 000	838 000	552 000
Total Equity	389 000	304 000	165 000

Income (NOK)	2022	2021	2020
Revenue	1 857 000	1 686 000	844 000
Expenditure	1 745 000	1 417 000	472 000
Operating Profit	111 000	268 000	371 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	111 000	268 000	371 000
Tax	26 000	59 000	80 000
Net Income	85 000	209 000	292 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	207 000	173 000	52 000
Total Current Assets	424 000	666 000	500 000
Total Assets	631 000	838 000	552 000
Total Retained Equity	350 000	265 000	126 000
Total Equity	389 000	304 000	165 000
Total Long-Term Debt	0	0	0
Total Current Debt	242 000	535 000	388 000
Total Equity and Debt	631 000	838 000	552 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 724 000	1 487 000	844 000
Other Income	133 000	199 000	0
Revenue	1 857 000	1 686 000	844 000
Cost of Goods Sold	328 000	158 000	104 000
Salary Costs	918 000	995 000	307 000
Depreciation	11 000	11 000	0
Impairment	0	0	0
Expenditure	1 745 000	1 417 000	472 000
Operating Profit	111 000	268 000	371 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	85 000	209 000	292 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	12 000	16 000	0
Fixtures	22 000	29 000	0
Total Tangible Assets	34 000	45 000	0
Total Fiancial Fixed Assets	173 000	127 000	52 000
Total Fixed Assets	207 000	173 000	52 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	329 000	671 000	494 000
Total Current Assets	424 000	666 000	500 000
Total Assets	631 000	838 000	552 000
Total Equity	389 000	304 000	165 000
Short-Term Group Debt	0	303 000	213 000
Total Long-Term Debt	0	0	0
Creditors	88 000	13 000	18 000
Unpaid Taxes	41 000	74 000	82 000
Dividends	0	0	0
Other Current Debt	87 000	105 000	42 000
Total Current Debt	242 000	535 000	388 000
Total Equity and Debt	631 000	838 000	552 000

Financial indicators	2022	2021	2020
Return on Equity	21,85 %	68,75 %	176,97 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	5,98 %	15,9 %	43,96 %
Current Ratio	1,75	1,24	1,29
Quick Ratio	1,75	1,24	1,29
Equity Ratio	0,62	0,36	0,3
Gross Profit Margin	82,34 %	90,63 %	87,68 %