FÜRST EIENDOM AS

0766 OSLO

Finances

Share Ownership

Return on Equity

0,63 %

Current Ratio

0,32

Debt-to-Equity Ratio

1,88

Key figures (NOK)	2022	2021	2020	2019
Revenue	775 000	437 000	378 000	378 000
Net Income	20 000	−510 000	150 000	177 000
Total Assets	10 515 000	10 056 000	5 269 000	5 287 000
Total Equity	3 185 000	3 166 000	3 676 000	3 526 000

Income (NOK)	2022	2021	2020	2019
Revenue	775 000	437 000	378 000	378 000
Expenditure	489 000	814 000	110 000	116 000
Operating Profit	286 000	−377 000	268 000	262 000
Financial Income	0	0	0	0
Financial Costs	266 000	133 000	75 000	81 000
Financial Balance	−266 000	−133 000	−75 000	−81 000
Earnings Before Tax	20 000	−510 000	193 000	181 000
Tax	0	0	43 000	4 000
Net Income	20 000	−510 000	150 000	177 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 097 000	9 890 000	5 255 000	5 255 000
Total Current Assets	419 000	166 000	14 000	32 000
Total Assets	10 515 000	10 056 000	5 269 000	5 287 000
Total Retained Equity	3 085 000	3 066 000	3 576 000	3 426 000
Total Equity	3 185 000	3 166 000	3 676 000	3 526 000
Total Long-Term Debt	6 002 000	5 616 000	1 490 000	1 554 000
Total Current Debt	1 328 000	1 274 000	103 000	207 000
Total Equity and Debt	10 515 000	10 056 000	5 269 000	5 287 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	762 000	0	0	0
Other Income	13 000	437 000	378 000	378 000
Revenue	775 000	437 000	378 000	378 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	489 000	814 000	110 000	116 000
Operating Profit	286 000	−377 000	268 000	262 000
Financial Income	0	0	0	0
Financial Costs	266 000	133 000	75 000	81 000
Financial Balance	−266 000	−133 000	−75 000	−81 000
Dividends	0	0	0	150 000
Net Income	20 000	−510 000	150 000	177 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 097 000	9 890 000	5 255 000	5 255 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	10 097 000	9 890 000	5 255 000	5 255 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 097 000	9 890 000	5 255 000	5 255 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	410 000	166 000	11 000	15 000
Total Current Assets	419 000	166 000	14 000	32 000
Total Assets	10 515 000	10 056 000	5 269 000	5 287 000
Total Equity	3 185 000	3 166 000	3 676 000	3 526 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 002 000	5 616 000	1 490 000	1 554 000
Creditors	14 000	8 000	9 000	6 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	150 000
Other Current Debt	1 314 000	1 266 000	51 000	2 000
Total Current Debt	1 328 000	1 274 000	103 000	207 000
Total Equity and Debt	10 515 000	10 056 000	5 269 000	5 287 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,63 %	−16,11 %	4,08 %	5,02 %
Debt-to-Equity Ratio	1,88	1,77	0,41	0,44
Operating Profit Margin	36,9 %	−86,27 %	70,9 %	69,31 %
Current Ratio	0,32	0,13	0,14	0,15
Quick Ratio	0,32	0,13	0,14	0,15
Equity Ratio	0,3	0,31	0,7	0,67
Gross Profit Margin	100 %	100 %	100 %	100 %