FAG EIENDOM AS

2900 FAGERNES

Finances

Share Ownership

Return on Equity

0 %

Current Ratio

0,14

Debt-to-Equity Ratio

0,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	171 000	168 000	126 000	1 457 000
Net Income	0	0	−61 000	582 000
Total Assets	1 210 000	1 205 000	1 241 000	1 454 000
Total Equity	792 000	792 000	792 000	853 000

Income (NOK)	2022	2021	2020	2019
Revenue	171 000	168 000	126 000	1 457 000
Expenditure	136 000	156 000	186 000	438 000
Operating Profit	34 000	12 000	−61 000	1 020 000
Financial Income	0	0	0	0
Financial Costs	34 000	12 000	0	273 000
Financial Balance	−34 000	−12 000	0	−273 000
Earnings Before Tax	0	0	−61 000	747 000
Tax	0	0	0	164 000
Net Income	0	0	−61 000	582 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 166 000	1 166 000	1 190 000	1 214 000
Total Current Assets	44 000	39 000	51 000	240 000
Total Assets	1 210 000	1 205 000	1 241 000	1 454 000
Total Retained Equity	0	0	0	0
Total Equity	792 000	792 000	792 000	853 000
Total Long-Term Debt	110 000	110 000	153 000	153 000
Total Current Debt	308 000	303 000	296 000	448 000
Total Equity and Debt	1 210 000	1 205 000	1 241 000	1 454 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	171 000	168 000	0	0
Other Income	0	0	126 000	1 457 000
Revenue	171 000	168 000	126 000	1 457 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	24 000	24 000	25 000
Impairment	0	0	0	0
Expenditure	136 000	156 000	186 000	438 000
Operating Profit	34 000	12 000	−61 000	1 020 000
Financial Income	0	0	0	0
Financial Costs	34 000	12 000	0	273 000
Financial Balance	−34 000	−12 000	0	−273 000
Dividends	0	0	0	0
Net Income	0	0	−61 000	582 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 166 000	1 166 000	1 190 000	1 214 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 166 000	1 166 000	1 190 000	1 214 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 166 000	1 166 000	1 190 000	1 214 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	31 000	22 000	31 000	219 000
Total Current Assets	44 000	39 000	51 000	240 000
Total Assets	1 210 000	1 205 000	1 241 000	1 454 000
Total Equity	792 000	792 000	792 000	853 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	110 000	110 000	153 000	153 000
Creditors	56 000	0	67 000	54 000
Unpaid Taxes	0	25 000	−24 000	−24 000
Dividends	0	0	0	0
Other Current Debt	252 000	277 000	253 000	253 000
Total Current Debt	308 000	303 000	296 000	448 000
Total Equity and Debt	1 210 000	1 205 000	1 241 000	1 454 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0 %	0 %	−7,7 %	68,23 %
Debt-to-Equity Ratio	0,14	0,14	0,19	0,18
Operating Profit Margin	19,88 %	7,14 %	−48,41 %	70,01 %
Current Ratio	0,14	0,13	0,17	0,54
Quick Ratio	0,14	0,13	0,17	0,54
Equity Ratio	0,65	0,66	0,64	0,59
Gross Profit Margin	100 %	100 %	100 %	100 %