FOKSERØD EIENDOM AS

3208 SANDEFJORD

Finances

Share Ownership

Return on Equity

38,48 %

Current Ratio

0,01

Debt-to-Equity Ratio

2,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 515 000	5 543 000	6 932 000	7 884 000
Net Income	2 770 000	2 182 000	3 218 000	3 274 000
Total Assets	27 366 000	28 025 000	29 582 000	37 119 000
Total Equity	7 199 000	7 020 000	6 807 000	12 301 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 515 000	5 543 000	6 932 000	7 884 000
Expenditure	1 830 000	2 745 000	2 857 000	3 686 000
Operating Profit	3 685 000	2 798 000	4 075 000	4 197 000
Financial Income	0	0	63 000	0
Financial Costs	134 000	0	12 000	0
Financial Balance	−134 000	0	51 000	0
Earnings Before Tax	3 552 000	2 798 000	4 126 000	4 198 000
Tax	781 000	615 000	908 000	923 000
Net Income	2 770 000	2 182 000	3 218 000	3 274 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 341 000	28 024 000	29 452 000	35 785 000
Total Current Assets	26 000	1 000	130 000	1 333 000
Total Assets	27 366 000	28 025 000	29 582 000	37 119 000
Total Retained Equity	669 000	490 000	277 000	3 301 000
Total Equity	7 199 000	7 020 000	6 807 000	12 301 000
Total Long-Term Debt	16 841 000	17 705 000	18 012 000	20 931 000
Total Current Debt	3 326 000	3 300 000	4 763 000	3 887 000
Total Equity and Debt	27 366 000	28 025 000	29 582 000	37 119 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	5 515 000	5 543 000	6 932 000	7 884 000
Revenue	5 515 000	5 543 000	6 932 000	7 884 000
Cost of Goods Sold	0	0	0	6 000
Salary Costs	0	0	0	0
Depreciation	668 000	664 000	778 000	823 000
Impairment	0	0	0	0
Expenditure	1 830 000	2 745 000	2 857 000	3 686 000
Operating Profit	3 685 000	2 798 000	4 075 000	4 197 000
Financial Income	0	0	63 000	0
Financial Costs	134 000	0	12 000	0
Financial Balance	−134 000	0	51 000	0
Dividends	0	0	0	0
Net Income	2 770 000	2 182 000	3 218 000	3 274 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	27 019 000	27 687 000	28 117 000	35 753 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	32 000
Total Tangible Assets	27 019 000	27 687 000	28 117 000	35 785 000
Total Fiancial Fixed Assets	321 000	336 000	1 334 000	0
Total Fixed Assets	27 341 000	28 024 000	29 452 000	35 785 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	22 000	1 000	116 000	16 000
Total Current Assets	26 000	1 000	130 000	1 333 000
Total Assets	27 366 000	28 025 000	29 582 000	37 119 000
Total Equity	7 199 000	7 020 000	6 807 000	12 301 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	16 841 000	17 705 000	18 012 000	20 931 000
Creditors	4 000	5 000	26 000	18 000
Unpaid Taxes	0	769 000	821 000	14 000
Dividends	0	0	0	0
Other Current Debt	3 322 000	2 526 000	3 916 000	3 855 000
Total Current Debt	3 326 000	3 300 000	4 763 000	3 887 000
Total Equity and Debt	27 366 000	28 025 000	29 582 000	37 119 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38,48 %	31,08 %	47,27 %	26,62 %
Debt-to-Equity Ratio	2,34	2,52	2,65	1,7
Operating Profit Margin	66,82 %	50,48 %	58,79 %	53,23 %
Current Ratio	0,01	0	0,03	0,34
Quick Ratio	0,01	0	0,03	0,34
Equity Ratio	0,26	0,25	0,23	0,33
Gross Profit Margin	100 %	100 %	100 %	99,92 %