FAGTRYKK EIENDOM AS

7052 TRONDHEIM

Finances

Return on Equity

−5,13 %

Current Ratio

3,31

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	630 000	264 000	131 000	0
Net Income	−1 718 000	769 000	−669 000	−562 000
Total Assets	34 646 000	37 389 000	36 873 000	39 343 000
Total Equity	33 496 000	36 214 000	36 445 000	38 167 000

Income (NOK)	2022	2021	2020	2019
Revenue	630 000	264 000	131 000	0
Expenditure	1 042 000	1 227 000	1 191 000	1 084 000
Operating Profit	−413 000	−963 000	−1 060 000	−1 084 000
Financial Income	713 000	1 731 000	428 000	451 000
Financial Costs	2 019 000	0	37 000	−641 000
Financial Balance	−1 306 000	1 731 000	391 000	1 092 000
Earnings Before Tax	−1 718 000	769 000	−669 000	8 000
Tax	0	0	0	570 000
Net Income	−1 718 000	769 000	−669 000	−562 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 835 000	35 150 000	33 703 000	27 808 000
Total Current Assets	3 811 000	2 238 000	3 170 000	11 535 000
Total Assets	34 646 000	37 389 000	36 873 000	39 343 000
Total Retained Equity	31 151 000	33 869 000	34 100 000	35 822 000
Total Equity	33 496 000	36 214 000	36 445 000	38 167 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 150 000	1 175 000	427 000	1 176 000
Total Equity and Debt	34 646 000	37 389 000	36 873 000	39 343 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	630 000	264 000	131 000	0
Revenue	630 000	264 000	131 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	828 000	984 000	979 000	986 000
Depreciation	69 000	93 000	69 000	0
Impairment	0	0	0	0
Expenditure	1 042 000	1 227 000	1 191 000	1 084 000
Operating Profit	−413 000	−963 000	−1 060 000	−1 084 000
Financial Income	713 000	1 731 000	428 000	451 000
Financial Costs	2 019 000	0	37 000	−641 000
Financial Balance	−1 306 000	1 731 000	391 000	1 092 000
Dividends	1 000 000	1 000 000	250 000	1 000 000
Net Income	−1 718 000	769 000	−669 000	−562 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 502 000	5 131 000	5 223 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 502 000	5 131 000	5 223 000	0
Total Fiancial Fixed Assets	28 333 000	30 020 000	28 480 000	27 808 000
Total Fixed Assets	30 835 000	35 150 000	33 703 000	27 808 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 811 000	2 193 000	3 111 000	11 308 000
Total Current Assets	3 811 000	2 238 000	3 170 000	11 535 000
Total Assets	34 646 000	37 389 000	36 873 000	39 343 000
Total Equity	33 496 000	36 214 000	36 445 000	38 167 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	4 000	4 000	1 000
Unpaid Taxes	70 000	73 000	81 000	71 000
Dividends	1 000 000	1 000 000	250 000	1 000 000
Other Current Debt	77 000	98 000	92 000	104 000
Total Current Debt	1 150 000	1 175 000	427 000	1 176 000
Total Equity and Debt	34 646 000	37 389 000	36 873 000	39 343 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5,13 %	2,12 %	−1,84 %	−1,47 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−65,56 %	−364,77 %	−809,16 %	-
Current Ratio	3,31	1,9	7,42	9,81
Quick Ratio	3,31	1,9	7,42	9,81
Equity Ratio	0,97	0,97	0,99	0,97
Gross Profit Margin	100 %	100 %	100 %	-