BRØDRENE FAGERHEIM EIENDOM AS

8008 BODØ

Finances

Return on Equity

13,76 %

Current Ratio

8,8

Debt-to-Equity Ratio

0,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	558 000	533 000	533 000	521 000
Net Income	1 003 000	815 000	1 900 000	205 000
Total Assets	8 868 000	8 997 000	8 916 000	3 301 000
Total Equity	7 288 000	6 285 000	7 470 000	1 847 000

Income (NOK)	2022	2021	2020	2019
Revenue	558 000	533 000	533 000	521 000
Expenditure	305 000	314 000	208 000	242 000
Operating Profit	253 000	219 000	325 000	279 000
Financial Income	815 000	686 000	1 737 000	3 000
Financial Costs	0	41 000	18 000	20 000
Financial Balance	815 000	645 000	1 719 000	−17 000
Earnings Before Tax	1 068 000	864 000	2 045 000	263 000
Tax	65 000	49 000	145 000	58 000
Net Income	1 003 000	815 000	1 900 000	205 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 996 000	4 564 000	3 158 000	2 565 000
Total Current Assets	3 871 000	4 433 000	5 759 000	736 000
Total Assets	8 868 000	8 997 000	8 916 000	3 301 000
Total Retained Equity	3 299 000	2 296 000	3 481 000	1 581 000
Total Equity	7 288 000	6 285 000	7 470 000	1 847 000
Total Long-Term Debt	1 140 000	2 539 000	1 230 000	1 252 000
Total Current Debt	440 000	173 000	216 000	202 000
Total Equity and Debt	8 868 000	8 997 000	8 916 000	3 301 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	558 000	533 000	533 000	521 000
Revenue	558 000	533 000	533 000	521 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	124 000	124 000	124 000	122 000
Impairment	0	0	0	0
Expenditure	305 000	314 000	208 000	242 000
Operating Profit	253 000	219 000	325 000	279 000
Financial Income	815 000	686 000	1 737 000	3 000
Financial Costs	0	41 000	18 000	20 000
Financial Balance	815 000	645 000	1 719 000	−17 000
Dividends	0	0	0	0
Net Income	1 003 000	815 000	1 900 000	205 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	194 000	259 000	247 000	74 000
Real Eastate	2 536 000	2 186 000	2 299 000	2 412 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	48 000	58 000	69 000	79 000
Total Tangible Assets	2 583 000	2 244 000	2 368 000	2 491 000
Total Fiancial Fixed Assets	2 219 000	2 060 000	543 000	0
Total Fixed Assets	4 996 000	4 564 000	3 158 000	2 565 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 182 000	136 000	379 000	681 000
Total Current Assets	3 871 000	4 433 000	5 759 000	736 000
Total Assets	8 868 000	8 997 000	8 916 000	3 301 000
Total Equity	7 288 000	6 285 000	7 470 000	1 847 000
Short-Term Group Debt	323 000	0	0	0
Total Long-Term Debt	1 140 000	2 539 000	1 230 000	1 252 000
Creditors	0	8 000	11 000	38 000
Unpaid Taxes	117 000	104 000	126 000	100 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	440 000	173 000	216 000	202 000
Total Equity and Debt	8 868 000	8 997 000	8 916 000	3 301 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,76 %	12,97 %	25,44 %	11,1 %
Debt-to-Equity Ratio	0,16	0,4	0,16	0,68
Operating Profit Margin	45,34 %	41,09 %	60,98 %	53,55 %
Current Ratio	8,8	25,62	26,66	3,64
Quick Ratio	8,8	25,62	26,66	3,64
Equity Ratio	0,82	0,7	0,84	0,56
Gross Profit Margin	100 %	100 %	100 %	100 %