FALKENBORGVEGEN 37 EIENDOM AS

7044 TRONDHEIM

Finances

Share Ownership

Return on Equity

−101,31 %

Current Ratio

0,46

Debt-to-Equity Ratio

9,93

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 076 000	5 374 000	5 071 000	4 479 000
Net Income	−1 008 000	614 000	518 000	945 000
Total Assets	18 384 000	8 023 000	8 537 000	5 311 000
Total Equity	995 000	2 002 000	1 816 000	1 671 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 076 000	5 374 000	5 071 000	4 479 000
Expenditure	4 065 000	4 479 000	4 354 000	3 276 000
Operating Profit	−989 000	894 000	717 000	1 203 000
Financial Income	11 000	19 000	8 000	9 000
Financial Costs	314 000	127 000	61 000	0
Financial Balance	−303 000	−108 000	−53 000	9 000
Earnings Before Tax	−1 292 000	787 000	665 000	1 212 000
Tax	−284 000	173 000	146 000	267 000
Net Income	−1 008 000	614 000	518 000	945 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 966 000	6 842 000	4 873 000	3 186 000
Total Current Assets	3 418 000	1 180 000	3 665 000	2 124 000
Total Assets	18 384 000	8 023 000	8 537 000	5 311 000
Total Retained Equity	895 000	1 902 000	1 716 000	1 571 000
Total Equity	995 000	2 002 000	1 816 000	1 671 000
Total Long-Term Debt	9 882 000	4 675 000	2 570 000	0
Total Current Debt	7 507 000	1 345 000	4 152 000	3 640 000
Total Equity and Debt	18 384 000	8 023 000	8 537 000	5 311 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 076 000	5 374 000	5 071 000	4 479 000
Revenue	3 076 000	5 374 000	5 071 000	4 479 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	56 000	56 000	56 000	56 000
Impairment	0	0	0	0
Expenditure	4 065 000	4 479 000	4 354 000	3 276 000
Operating Profit	−989 000	894 000	717 000	1 203 000
Financial Income	11 000	19 000	8 000	9 000
Financial Costs	314 000	127 000	61 000	0
Financial Balance	−303 000	−108 000	−53 000	9 000
Dividends	0	0	0	0
Net Income	−1 008 000	614 000	518 000	945 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	728 000	444 000	497 000	538 000
Real Eastate	14 237 000	6 398 000	4 376 000	2 649 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	14 237 000	6 398 000	4 376 000	2 649 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	14 966 000	6 842 000	4 873 000	3 186 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	714 000	1 117 000	697 000	1 992 000
Total Current Assets	3 418 000	1 180 000	3 665 000	2 124 000
Total Assets	18 384 000	8 023 000	8 537 000	5 311 000
Total Equity	995 000	2 002 000	1 816 000	1 671 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 882 000	4 675 000	2 570 000	0
Creditors	7 440 000	272 000	2 839 000	308 000
Unpaid Taxes	3 000	0	35 000	0
Dividends	0	0	0	0
Other Current Debt	65 000	1 073 000	1 277 000	3 332 000
Total Current Debt	7 507 000	1 345 000	4 152 000	3 640 000
Total Equity and Debt	18 384 000	8 023 000	8 537 000	5 311 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−101,31 %	30,67 %	28,52 %	56,55 %
Debt-to-Equity Ratio	9,93	2,34	1,42	0
Operating Profit Margin	−32,15 %	16,64 %	14,14 %	26,86 %
Current Ratio	0,46	0,88	0,88	0,58
Quick Ratio	0,46	0,88	0,88	0,58
Equity Ratio	0,05	0,25	0,21	0,31
Gross Profit Margin	100 %	100 %	100 %	100 %