FSP INVEST AS

1653 SELLEBAKK

Finances

Return on Equity

23,54 %

Current Ratio

4,78

Debt-to-Equity Ratio

2,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	540 000	12 777 000	7 985 000	11 528 000
Net Income	477 000	646 000	−614 000	987 000
Total Assets	7 000 000	7 445 000	5 630 000	3 854 000
Total Equity	2 026 000	1 799 000	1 152 000	1 766 000

Income (NOK)	2022	2021	2020	2019
Revenue	540 000	12 777 000	7 985 000	11 528 000
Expenditure	164 000	11 792 000	8 678 000	10 303 000
Operating Profit	376 000	985 000	−693 000	1 225 000
Financial Income	300 000	0	0	0
Financial Costs	148 000	119 000	50 000	18 000
Financial Balance	152 000	−119 000	−50 000	−18 000
Earnings Before Tax	528 000	866 000	−742 000	1 207 000
Tax	51 000	219 000	−129 000	220 000
Net Income	477 000	646 000	−614 000	987 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 464 000	4 319 000	4 649 000	1 032 000
Total Current Assets	1 535 000	3 126 000	981 000	2 822 000
Total Assets	7 000 000	7 445 000	5 630 000	3 854 000
Total Retained Equity	1 896 000	1 699 000	1 052 000	1 666 000
Total Equity	2 026 000	1 799 000	1 152 000	1 766 000
Total Long-Term Debt	4 653 000	3 357 000	3 553 000	597 000
Total Current Debt	321 000	2 289 000	925 000	1 491 000
Total Equity and Debt	7 000 000	7 445 000	5 630 000	3 854 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	12 711 000	8 227 000	10 929 000
Other Income	540 000	65 000	−242 000	599 000
Revenue	540 000	12 777 000	7 985 000	11 528 000
Cost of Goods Sold	0	3 323 000	2 850 000	3 198 000
Salary Costs	0	5 771 000	3 619 000	4 952 000
Depreciation	116 000	418 000	297 000	126 000
Impairment	0	0	0	0
Expenditure	164 000	11 792 000	8 678 000	10 303 000
Operating Profit	376 000	985 000	−693 000	1 225 000
Financial Income	300 000	0	0	0
Financial Costs	148 000	119 000	50 000	18 000
Financial Balance	152 000	−119 000	−50 000	−18 000
Dividends	250 000	0	0	0
Net Income	477 000	646 000	−614 000	987 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 434 000	3 370 000	3 486 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	949 000	1 139 000	1 032 000
Total Tangible Assets	5 434 000	4 319 000	4 625 000	1 032 000
Total Fiancial Fixed Assets	30 000	0	24 000	0
Total Fixed Assets	5 464 000	4 319 000	4 649 000	1 032 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	30 000	2 287 000	235 000	1 286 000
Total Current Assets	1 535 000	3 126 000	981 000	2 822 000
Total Assets	7 000 000	7 445 000	5 630 000	3 854 000
Total Equity	2 026 000	1 799 000	1 152 000	1 766 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 653 000	3 357 000	3 553 000	597 000
Creditors	0	742 000	249 000	337 000
Unpaid Taxes	0	860 000	475 000	655 000
Dividends	250 000	0	0	0
Other Current Debt	19 000	450 000	201 000	282 000
Total Current Debt	321 000	2 289 000	925 000	1 491 000
Total Equity and Debt	7 000 000	7 445 000	5 630 000	3 854 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,54 %	35,91 %	−53,3 %	55,89 %
Debt-to-Equity Ratio	2,3	1,87	3,08	0,34
Operating Profit Margin	69,63 %	7,71 %	−8,68 %	10,63 %
Current Ratio	4,78	1,37	1,06	1,89
Quick Ratio	4,78	1,37	1,06	1,89
Equity Ratio	0,29	0,24	0,2	0,46
Gross Profit Margin	100 %	73,99 %	64,31 %	72,26 %