FYRSTIKKBAKKEN 7 AS

0667 OSLO

Finances

Share Ownership

Return on Equity

44,89 %

Current Ratio

0,45

Debt-to-Equity Ratio

1,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 684 000	3 521 000	3 277 000	3 505 000
Net Income	2 062 000	1 613 000	1 769 000	2 218 000
Total Assets	14 348 000	13 903 000	13 574 000	14 533 000
Total Equity	4 593 000	4 481 000	4 241 000	4 367 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 684 000	3 521 000	3 277 000	3 505 000
Expenditure	908 000	1 224 000	1 014 000	662 000
Operating Profit	2 776 000	2 297 000	2 262 000	2 842 000
Financial Income	3 000	2 000	6 000	4 000
Financial Costs	135 000	230 000	0	0
Financial Balance	−132 000	−228 000	6 000	4 000
Earnings Before Tax	2 643 000	2 068 000	2 269 000	2 846 000
Tax	581 000	455 000	499 000	628 000
Net Income	2 062 000	1 613 000	1 769 000	2 218 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 129 000	12 494 000	13 010 000	11 960 000
Total Current Assets	1 219 000	1 409 000	564 000	2 572 000
Total Assets	14 348 000	13 903 000	13 574 000	14 533 000
Total Retained Equity	1 543 000	1 431 000	1 191 000	1 318 000
Total Equity	4 593 000	4 481 000	4 241 000	4 367 000
Total Long-Term Debt	7 058 000	7 652 000	6 774 000	10 094 000
Total Current Debt	2 697 000	1 769 000	2 559 000	71 000
Total Equity and Debt	14 348 000	13 903 000	13 574 000	14 533 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 684 000	3 521 000	3 277 000	3 505 000
Other Income	0	0	0	0
Revenue	3 684 000	3 521 000	3 277 000	3 505 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	265 000	266 000	265 000	265 000
Impairment	0	0	0	0
Expenditure	908 000	1 224 000	1 014 000	662 000
Operating Profit	2 776 000	2 297 000	2 262 000	2 842 000
Financial Income	3 000	2 000	6 000	4 000
Financial Costs	135 000	230 000	0	0
Financial Balance	−132 000	−228 000	6 000	4 000
Dividends	0	0	0	0
Net Income	2 062 000	1 613 000	1 769 000	2 218 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 347 000	8 612 000	8 878 000	9 143 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 347 000	8 612 000	8 878 000	9 143 000
Total Fiancial Fixed Assets	4 782 000	3 882 000	4 132 000	2 817 000
Total Fixed Assets	13 129 000	12 494 000	13 010 000	11 960 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 045 000	1 222 000	341 000	2 324 000
Total Current Assets	1 219 000	1 409 000	564 000	2 572 000
Total Assets	14 348 000	13 903 000	13 574 000	14 533 000
Total Equity	4 593 000	4 481 000	4 241 000	4 367 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 058 000	7 652 000	6 774 000	10 094 000
Creditors	20 000	9 000	21 000	2 000
Unpaid Taxes	156 000	0	107 000	68 000
Dividends	0	0	0	0
Other Current Debt	2 500 000	1 760 000	2 431 000	0
Total Current Debt	2 697 000	1 769 000	2 559 000	71 000
Total Equity and Debt	14 348 000	13 903 000	13 574 000	14 533 000

Financial indicators	2022	2021	2020	2019
Return on Equity	44,89 %	36 %	41,71 %	50,79 %
Debt-to-Equity Ratio	1,54	1,71	1,6	2,31
Operating Profit Margin	75,35 %	65,24 %	69,03 %	81,08 %
Current Ratio	0,45	0,8	0,22	36,23
Quick Ratio	0,45	0,8	0,22	36,23
Equity Ratio	0,32	0,32	0,31	0,3
Gross Profit Margin	100 %	100 %	100 %	100 %