FN EIENDOM AS

8009 BODØ

Finances

Share Ownership

Return on Equity

−0 %

Current Ratio

0,9

Debt-to-Equity Ratio

−66,72

Key figures (NOK)	2022	2021	2020	2019
Revenue	544 000	462 000	350 000	427 000
Net Income	0	10 000	−225 000	−3 000
Total Assets	3 189 000	3 196 000	3 321 000	3 069 000
Total Equity	−46 000	−46 000	−56 000	169 000

Income (NOK)	2022	2021	2020	2019
Revenue	544 000	462 000	350 000	427 000
Expenditure	433 000	367 000	545 000	335 000
Operating Profit	111 000	95 000	−195 000	92 000
Financial Income	0	0	0	0
Financial Costs	111 000	82 000	94 000	96 000
Financial Balance	−111 000	−82 000	−94 000	−96 000
Earnings Before Tax	0	13 000	−289 000	−4 000
Tax	0	3 000	−64 000	−1 000
Net Income	0	10 000	−225 000	−3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 040 000	3 044 000	3 051 000	2 985 000
Total Current Assets	149 000	152 000	269 000	84 000
Total Assets	3 189 000	3 196 000	3 321 000	3 069 000
Total Retained Equity	−246 000	−246 000	−256 000	−31 000
Total Equity	−46 000	−46 000	−56 000	169 000
Total Long-Term Debt	3 069 000	3 168 000	3 300 000	2 844 000
Total Current Debt	166 000	74 000	77 000	56 000
Total Equity and Debt	3 189 000	3 196 000	3 321 000	3 069 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	544 000	462 000	350 000	427 000
Revenue	544 000	462 000	350 000	427 000
Cost of Goods Sold	7 000	112 000	0	0
Salary Costs	1 000	4 000	0	0
Depreciation	4 000	4 000	1 000	0
Impairment	0	0	0	0
Expenditure	433 000	367 000	545 000	335 000
Operating Profit	111 000	95 000	−195 000	92 000
Financial Income	0	0	0	0
Financial Costs	111 000	82 000	94 000	96 000
Financial Balance	−111 000	−82 000	−94 000	−96 000
Dividends	0	0	0	0
Net Income	0	10 000	−225 000	−3 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	124 000	124 000	127 000	63 000
Real Eastate	2 873 000	2 873 000	2 873 000	2 873 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	12 000	16 000	20 000	0
Total Tangible Assets	2 885 000	2 889 000	2 893 000	2 873 000
Total Fiancial Fixed Assets	32 000	32 000	32 000	49 000
Total Fixed Assets	3 040 000	3 044 000	3 051 000	2 985 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	129 000	139 000	269 000	80 000
Total Current Assets	149 000	152 000	269 000	84 000
Total Assets	3 189 000	3 196 000	3 321 000	3 069 000
Total Equity	−46 000	−46 000	−56 000	169 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 069 000	3 168 000	3 300 000	2 844 000
Creditors	3 000	0	8 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	163 000	74 000	69 000	55 000
Total Current Debt	166 000	74 000	77 000	56 000
Total Equity and Debt	3 189 000	3 196 000	3 321 000	3 069 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0 %	−21,74 %	401,79 %	−1,78 %
Debt-to-Equity Ratio	−66,72	−68,87	−58,93	16,83
Operating Profit Margin	20,4 %	20,56 %	−55,71 %	21,55 %
Current Ratio	0,9	2,05	3,49	1,5
Quick Ratio	0,9	2,05	3,49	1,5
Equity Ratio	−0,01	−0,01	−0,02	0,06
Gross Profit Margin	98,71 %	75,76 %	100 %	100 %