FFV 53 AS

8803 SANDNESSJØEN

Finances

Share Ownership

Return on Equity

0,03 %

Current Ratio

0,84

Debt-to-Equity Ratio

−5,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 412 000	1 218 000	1 005 000	905 000
Net Income	−1 000	−113 000	−1 758 000	−398 000
Total Assets	13 120 000	13 408 000	13 689 000	15 361 000
Total Equity	−3 011 000	−3 009 000	−2 896 000	−1 138 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 412 000	1 218 000	1 005 000	905 000
Expenditure	554 000	569 000	1 867 000	525 000
Operating Profit	858 000	649 000	−862 000	380 000
Financial Income	0	0	0	0
Financial Costs	859 000	762 000	896 000	778 000
Financial Balance	−859 000	−762 000	−896 000	−778 000
Earnings Before Tax	−1 000	−113 000	−1 758 000	−398 000
Tax	0	0	0	0
Net Income	−1 000	−113 000	−1 758 000	−398 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 954 000	13 264 000	13 574 000	13 883 000
Total Current Assets	166 000	144 000	115 000	1 478 000
Total Assets	13 120 000	13 408 000	13 689 000	15 361 000
Total Retained Equity	−3 111 000	−3 110 000	−2 997 000	−1 239 000
Total Equity	−3 011 000	−3 009 000	−2 896 000	−1 138 000
Total Long-Term Debt	15 933 000	16 197 000	16 399 000	16 371 000
Total Current Debt	198 000	221 000	187 000	128 000
Total Equity and Debt	13 120 000	13 408 000	13 689 000	15 361 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	66 000	56 000	55 000	52 000
Other Income	1 346 000	1 162 000	950 000	853 000
Revenue	1 412 000	1 218 000	1 005 000	905 000
Cost of Goods Sold	17 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	310 000	310 000	308 000	308 000
Impairment	0	0	0	0
Expenditure	554 000	569 000	1 867 000	525 000
Operating Profit	858 000	649 000	−862 000	380 000
Financial Income	0	0	0	0
Financial Costs	859 000	762 000	896 000	778 000
Financial Balance	−859 000	−762 000	−896 000	−778 000
Dividends	0	0	0	0
Net Income	−1 000	−113 000	−1 758 000	−398 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 954 000	13 264 000	13 574 000	13 883 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	12 954 000	13 264 000	13 574 000	13 883 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 954 000	13 264 000	13 574 000	13 883 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	31 000	26 000	12 000	7 000
Total Current Assets	166 000	144 000	115 000	1 478 000
Total Assets	13 120 000	13 408 000	13 689 000	15 361 000
Total Equity	−3 011 000	−3 009 000	−2 896 000	−1 138 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 933 000	16 197 000	16 399 000	16 371 000
Creditors	12 000	57 000	41 000	7 000
Unpaid Taxes	47 000	30 000	35 000	36 000
Dividends	0	0	0	0
Other Current Debt	138 000	133 000	110 000	85 000
Total Current Debt	198 000	221 000	187 000	128 000
Total Equity and Debt	13 120 000	13 408 000	13 689 000	15 361 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,03 %	3,76 %	60,7 %	34,97 %
Debt-to-Equity Ratio	−5,29	−5,38	−5,66	−14,39
Operating Profit Margin	60,76 %	53,28 %	−85,77 %	41,99 %
Current Ratio	0,84	0,65	0,61	11,55
Quick Ratio	0,84	0,65	0,61	11,55
Equity Ratio	−0,23	−0,22	−0,21	−0,07
Gross Profit Margin	98,8 %	100 %	100 %	100 %