FAGREDALEN EIENDOM AS

5357 FJELL

Finances

Share Ownership

Return on Equity

9,34 %

Current Ratio

22,33

Debt-to-Equity Ratio

1,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	273 000	452 000	381 000	2 110 000
Net Income	193 000	320 000	152 000	96 000
Total Assets	5 091 000	4 513 000	4 073 000	3 885 000
Total Equity	2 066 000	1 874 000	1 553 000	1 401 000

Income (NOK)	2022	2021	2020	2019
Revenue	273 000	452 000	381 000	2 110 000
Expenditure	26 000	41 000	186 000	1 987 000
Operating Profit	247 000	411 000	195 000	123 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	247 000	411 000	195 000	123 000
Tax	54 000	90 000	43 000	27 000
Net Income	193 000	320 000	152 000	96 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	5 091 000	4 513 000	4 073 000	3 885 000
Total Assets	5 091 000	4 513 000	4 073 000	3 885 000
Total Retained Equity	1 666 000	1 474 000	1 153 000	1 001 000
Total Equity	2 066 000	1 874 000	1 553 000	1 401 000
Total Long-Term Debt	2 797 000	2 430 000	2 405 000	2 440 000
Total Current Debt	228 000	209 000	114 000	43 000
Total Equity and Debt	5 091 000	4 513 000	4 073 000	3 885 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	273 000	452 000	381 000	2 110 000
Other Income	0	0	0	0
Revenue	273 000	452 000	381 000	2 110 000
Cost of Goods Sold	0	0	132 000	1 950 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	26 000	41 000	186 000	1 987 000
Operating Profit	247 000	411 000	195 000	123 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	193 000	320 000	152 000	96 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	4 884 000	4 263 000	4 066 000	3 766 000
Total Investments	0	0	0	0
Cash, Bank	119 000	1 000	7 000	119 000
Total Current Assets	5 091 000	4 513 000	4 073 000	3 885 000
Total Assets	5 091 000	4 513 000	4 073 000	3 885 000
Total Equity	2 066 000	1 874 000	1 553 000	1 401 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 797 000	2 430 000	2 405 000	2 440 000
Creditors	0	4 000	0	16 000
Unpaid Taxes	108 000	51 000	0	0
Dividends	0	0	0	0
Other Current Debt	65 000	63 000	71 000	0
Total Current Debt	228 000	209 000	114 000	43 000
Total Equity and Debt	5 091 000	4 513 000	4 073 000	3 885 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,34 %	17,08 %	9,79 %	6,85 %
Debt-to-Equity Ratio	1,35	1,3	1,55	1,74
Operating Profit Margin	90,48 %	90,93 %	51,18 %	5,83 %
Current Ratio	22,33	21,59	35,73	90,35
Quick Ratio	−1,09	−1,11	−1,03	−1,04
Equity Ratio	0,41	0,42	0,38	0,36
Gross Profit Margin	100 %	100 %	65,35 %	7,58 %