JOHN FADUM EIENDOM AS

3170 SEM

Finances

Share Ownership

Return on Equity

11,78 %

Current Ratio

0,56

Debt-to-Equity Ratio

0,42

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 142 000	1 142 000	1 142 000	1 042 000
Net Income	644 000	561 000	590 000	484 000
Total Assets	9 405 000	9 640 000	9 579 000	9 768 000
Total Equity	5 469 000	5 478 000	5 482 000	5 442 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 142 000	1 142 000	1 142 000	1 042 000
Expenditure	219 000	325 000	268 000	284 000
Operating Profit	923 000	816 000	874 000	758 000
Financial Income	0	0	1 000	0
Financial Costs	98 000	97 000	118 000	138 000
Financial Balance	−98 000	−97 000	−117 000	−138 000
Earnings Before Tax	825 000	719 000	757 000	620 000
Tax	181 000	158 000	166 000	136 000
Net Income	644 000	561 000	590 000	484 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 495 000	8 596 000	8 697 000	8 798 000
Total Current Assets	911 000	1 044 000	883 000	970 000
Total Assets	9 405 000	9 640 000	9 579 000	9 768 000
Total Retained Equity	2 817 000	2 826 000	2 831 000	2 790 000
Total Equity	5 469 000	5 478 000	5 482 000	5 442 000
Total Long-Term Debt	2 304 000	2 820 000	3 334 000	3 846 000
Total Current Debt	1 632 000	1 342 000	763 000	480 000
Total Equity and Debt	9 405 000	9 640 000	9 579 000	9 768 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 142 000	1 142 000	1 142 000	1 042 000
Revenue	1 142 000	1 142 000	1 142 000	1 042 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	101 000	101 000	101 000	101 000
Impairment	0	0	0	0
Expenditure	219 000	325 000	268 000	284 000
Operating Profit	923 000	816 000	874 000	758 000
Financial Income	0	0	1 000	0
Financial Costs	98 000	97 000	118 000	138 000
Financial Balance	−98 000	−97 000	−117 000	−138 000
Dividends	0	0	500 000	0
Net Income	644 000	561 000	590 000	484 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 495 000	8 596 000	8 697 000	8 798 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 495 000	8 596 000	8 697 000	8 798 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 495 000	8 596 000	8 697 000	8 798 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	772 000	444 000	778 000	877 000
Total Current Assets	911 000	1 044 000	883 000	970 000
Total Assets	9 405 000	9 640 000	9 579 000	9 768 000
Total Equity	5 469 000	5 478 000	5 482 000	5 442 000
Short-Term Group Debt	0	0	500 000	0
Total Long-Term Debt	2 304 000	2 820 000	3 334 000	3 846 000
Creditors	52 000	2 000	0	15 000
Unpaid Taxes	40 000	40 000	36 000	37 000
Dividends	0	0	500 000	0
Other Current Debt	1 540 000	1 301 000	75 000	428 000
Total Current Debt	1 632 000	1 342 000	763 000	480 000
Total Equity and Debt	9 405 000	9 640 000	9 579 000	9 768 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,78 %	10,24 %	10,76 %	8,89 %
Debt-to-Equity Ratio	0,42	0,51	0,61	0,71
Operating Profit Margin	80,82 %	71,45 %	76,53 %	72,74 %
Current Ratio	0,56	0,78	1,16	2,02
Quick Ratio	0,56	0,78	1,16	2,02
Equity Ratio	0,58	0,57	0,57	0,56
Gross Profit Margin	100 %	100 %	100 %	100 %