F&A EIENDOM AS

6590 TUSTNA

Finances

Return on Equity

5,57 %

Current Ratio

0,93

Debt-to-Equity Ratio

0,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	658 000	483 000	530 000	272 000
Net Income	137 000	264 000	257 000	91 000
Total Assets	7 760 000	3 708 000	3 474 000	3 189 000
Total Equity	2 460 000	2 337 000	2 073 000	1 321 000

Income (NOK)	2022	2021	2020	2019
Revenue	658 000	483 000	530 000	272 000
Expenditure	269 000	139 000	143 000	113 000
Operating Profit	388 000	344 000	387 000	159 000
Financial Income	0	0	0	0
Financial Costs	206 000	41 000	42 000	48 000
Financial Balance	−206 000	−41 000	−42 000	−48 000
Earnings Before Tax	182 000	303 000	345 000	111 000
Tax	45 000	39 000	88 000	20 000
Net Income	137 000	264 000	257 000	91 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 544 000	3 427 000	2 013 000	2 796 000
Total Current Assets	4 215 000	281 000	1 462 000	394 000
Total Assets	7 760 000	3 708 000	3 474 000	3 189 000
Total Retained Equity	1 460 000	1 337 000	1 073 000	321 000
Total Equity	2 460 000	2 337 000	2 073 000	1 321 000
Total Long-Term Debt	747 000	1 001 000	1 131 000	1 248 000
Total Current Debt	4 552 000	370 000	270 000	620 000
Total Equity and Debt	7 760 000	3 708 000	3 474 000	3 189 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	578 000	0	0	0
Other Income	80 000	483 000	530 000	272 000
Revenue	658 000	483 000	530 000	272 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	57 000	57 000	57 000	57 000
Impairment	0	0	0	0
Expenditure	269 000	139 000	143 000	113 000
Operating Profit	388 000	344 000	387 000	159 000
Financial Income	0	0	0	0
Financial Costs	206 000	41 000	42 000	48 000
Financial Balance	−206 000	−41 000	−42 000	−48 000
Dividends	0	0	0	0
Net Income	137 000	264 000	257 000	91 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	8 000
Real Eastate	2 826 000	2 863 000	1 783 000	2 558 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 826 000	2 863 000	1 783 000	2 558 000
Total Fiancial Fixed Assets	719 000	565 000	230 000	230 000
Total Fixed Assets	3 544 000	3 427 000	2 013 000	2 796 000
Stock	3 926 000	0	799 000	0
Total Investments	0	0	0	0
Cash, Bank	18 000	194 000	68 000	86 000
Total Current Assets	4 215 000	281 000	1 462 000	394 000
Total Assets	7 760 000	3 708 000	3 474 000	3 189 000
Total Equity	2 460 000	2 337 000	2 073 000	1 321 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	747 000	1 001 000	1 131 000	1 248 000
Creditors	49 000	93 000	1 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 085 000	206 000	207 000	592 000
Total Current Debt	4 552 000	370 000	270 000	620 000
Total Equity and Debt	7 760 000	3 708 000	3 474 000	3 189 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,57 %	11,3 %	12,4 %	6,89 %
Debt-to-Equity Ratio	0,3	0,43	0,55	0,94
Operating Profit Margin	58,97 %	71,22 %	73,02 %	58,46 %
Current Ratio	0,93	0,76	5,41	0,64
Quick Ratio	6,73	0,76	−2,76	0,64
Equity Ratio	0,32	0,63	0,6	0,41
Gross Profit Margin	100 %	100 %	100 %	100 %