FÆRDER PROSJEKT AS

1344 HASLUM

Finances

Return on Equity

44,13 %

Current Ratio

37,13

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 655 000	1 581 000	1 023 000	1 103 000
Net Income	9 444 000	6 688 000	5 282 000	3 336 000
Total Assets	21 737 000	18 630 000	20 322 000	18 443 000
Total Equity	21 401 000	16 957 000	20 139 000	18 257 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 655 000	1 581 000	1 023 000	1 103 000
Expenditure	1 297 000	1 469 000	1 022 000	1 048 000
Operating Profit	357 000	111 000	0	55 000
Financial Income	9 292 000	6 642 000	5 355 000	3 353 000
Financial Costs	113 000	2 000	20 000	30 000
Financial Balance	9 179 000	6 640 000	5 335 000	3 323 000
Earnings Before Tax	9 536 000	6 751 000	5 335 000	3 379 000
Tax	92 000	63 000	53 000	43 000
Net Income	9 444 000	6 688 000	5 282 000	3 336 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 557 000	4 588 000	10 904 000	10 656 000
Total Current Assets	12 180 000	14 042 000	9 419 000	7 787 000
Total Assets	21 737 000	18 630 000	20 322 000	18 443 000
Total Retained Equity	21 365 000	16 921 000	20 103 000	18 221 000
Total Equity	21 401 000	16 957 000	20 139 000	18 257 000
Total Long-Term Debt	8 000	10 000	13 000	16 000
Total Current Debt	328 000	1 663 000	170 000	171 000
Total Equity and Debt	21 737 000	18 630 000	20 322 000	18 443 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 533 000	1 500 000	1 000 000	1 000 000
Other Income	122 000	81 000	23 000	103 000
Revenue	1 655 000	1 581 000	1 023 000	1 103 000
Cost of Goods Sold	55 000	346 000	0	0
Salary Costs	533 000	514 000	478 000	385 000
Depreciation	5 000	6 000	8 000	4 000
Impairment	0	0	0	0
Expenditure	1 297 000	1 469 000	1 022 000	1 048 000
Operating Profit	357 000	111 000	0	55 000
Financial Income	9 292 000	6 642 000	5 355 000	3 353 000
Financial Costs	113 000	2 000	20 000	30 000
Financial Balance	9 179 000	6 640 000	5 335 000	3 323 000
Dividends	0	0	0	0
Net Income	9 444 000	6 688 000	5 282 000	3 336 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 269 000	3 269 000	3 269 000	3 269 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	734 000	739 000	746 000	730 000
Total Tangible Assets	4 003 000	4 008 000	4 014 000	3 999 000
Total Fiancial Fixed Assets	5 554 000	580 000	6 889 000	6 657 000
Total Fixed Assets	9 557 000	4 588 000	10 904 000	10 656 000
Stock	0	0	0	0
Total Investments	10 656 000	11 091 000	8 421 000	7 284 000
Cash, Bank	241 000	2 938 000	983 000	416 000
Total Current Assets	12 180 000	14 042 000	9 419 000	7 787 000
Total Assets	21 737 000	18 630 000	20 322 000	18 443 000
Total Equity	21 401 000	16 957 000	20 139 000	18 257 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 000	10 000	13 000	16 000
Creditors	66 000	27 000	14 000	1 000
Unpaid Taxes	128 000	180 000	65 000	54 000
Dividends	0	0	0	0
Other Current Debt	39 000	1 390 000	36 000	69 000
Total Current Debt	328 000	1 663 000	170 000	171 000
Total Equity and Debt	21 737 000	18 630 000	20 322 000	18 443 000

Financial indicators	2022	2021	2020	2019
Return on Equity	44,13 %	39,44 %	26,23 %	18,27 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	21,57 %	7,02 %	0 %	4,99 %
Current Ratio	37,13	8,44	55,41	45,54
Quick Ratio	37,13	8,44	55,41	45,54
Equity Ratio	0,98	0,91	0,99	0,99
Gross Profit Margin	96,68 %	78,12 %	100 %	100 %