FÅGO EIENDOM AS

0164 OSLO

Finances

Return on Equity

15,09 %

Current Ratio

0,78

Debt-to-Equity Ratio

19,96

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 640 000	2 802 000	2 904 000	2 428 000
Net Income	1 316 000	1 964 000	2 772 000	2 324 000
Total Assets	186 342 000	70 644 000	63 086 000	37 064 000
Total Equity	8 720 000	8 720 000	8 720 000	8 720 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 640 000	2 802 000	2 904 000	2 428 000
Expenditure	1 459 000	1 640 000	1 397 000	1 319 000
Operating Profit	1 181 000	1 162 000	1 508 000	1 109 000
Financial Income	4 510 000	2 202 000	2 647 000	2 037 000
Financial Costs	4 554 000	1 400 000	1 265 000	738 000
Financial Balance	−44 000	802 000	1 382 000	1 299 000
Earnings Before Tax	1 137 000	1 964 000	2 890 000	2 408 000
Tax	−179 000	0	119 000	83 000
Net Income	1 316 000	1 964 000	2 772 000	2 324 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	183 572 000	52 880 000	60 602 000	34 789 000
Total Current Assets	2 770 000	17 764 000	2 484 000	2 275 000
Total Assets	186 342 000	70 644 000	63 086 000	37 064 000
Total Retained Equity	0	0	0	0
Total Equity	8 720 000	8 720 000	8 720 000	8 720 000
Total Long-Term Debt	174 080 000	54 212 000	47 234 000	22 233 000
Total Current Debt	3 542 000	7 712 000	7 132 000	6 112 000
Total Equity and Debt	186 342 000	70 644 000	63 086 000	37 064 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 640 000	2 802 000	2 904 000	2 428 000
Other Income	0	0	0	0
Revenue	2 640 000	2 802 000	2 904 000	2 428 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	128 000	127 000	73 000	68 000
Impairment	0	0	0	0
Expenditure	1 459 000	1 640 000	1 397 000	1 319 000
Operating Profit	1 181 000	1 162 000	1 508 000	1 109 000
Financial Income	4 510 000	2 202 000	2 647 000	2 037 000
Financial Costs	4 554 000	1 400 000	1 265 000	738 000
Financial Balance	−44 000	802 000	1 382 000	1 299 000
Dividends	1 316 000	1 964 000	2 772 000	2 324 000
Net Income	1 316 000	1 964 000	2 772 000	2 324 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	51 482 000	37 482 000	37 482 000	19 482 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	152 000	280 000	406 000	180 000
Total Tangible Assets	51 634 000	37 762 000	37 889 000	19 662 000
Total Fiancial Fixed Assets	131 937 000	15 118 000	22 713 000	15 128 000
Total Fixed Assets	183 572 000	52 880 000	60 602 000	34 789 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	209 000	267 000	48 000	120 000
Total Current Assets	2 770 000	17 764 000	2 484 000	2 275 000
Total Assets	186 342 000	70 644 000	63 086 000	37 064 000
Total Equity	8 720 000	8 720 000	8 720 000	8 720 000
Short-Term Group Debt	0	5 514 000	3 377 000	3 010 000
Total Long-Term Debt	174 080 000	54 212 000	47 234 000	22 233 000
Creditors	186 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	1 316 000	1 964 000	2 772 000	2 324 000
Other Current Debt	2 040 000	212 000	866 000	676 000
Total Current Debt	3 542 000	7 712 000	7 132 000	6 112 000
Total Equity and Debt	186 342 000	70 644 000	63 086 000	37 064 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,09 %	22,52 %	31,79 %	26,65 %
Debt-to-Equity Ratio	19,96	6,22	5,42	2,55
Operating Profit Margin	44,73 %	41,47 %	51,93 %	45,68 %
Current Ratio	0,78	2,3	0,35	0,37
Quick Ratio	0,78	2,3	0,35	0,37
Equity Ratio	0,05	0,12	0,14	0,24
Gross Profit Margin	100 %	100 %	100 %	100 %