FAGRØR EIENDOM AS

6010 ÅLESUND

Finances

Return on Equity

35,02 %

Current Ratio

3,24

Debt-to-Equity Ratio

5,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 116 000	1 203 000	634 000	521 000
Net Income	463 000	586 000	−97 000	−88 000
Total Assets	8 277 000	8 379 000	8 233 000	7 634 000
Total Equity	1 322 000	859 000	273 000	370 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 116 000	1 203 000	634 000	521 000
Expenditure	281 000	303 000	483 000	305 000
Operating Profit	835 000	900 000	150 000	216 000
Financial Income	0	0	0	0
Financial Costs	233 000	167 000	215 000	329 000
Financial Balance	−233 000	−167 000	−215 000	−329 000
Earnings Before Tax	602 000	733 000	−65 000	−113 000
Tax	140 000	148 000	32 000	−25 000
Net Income	463 000	586 000	−97 000	−88 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 814 000	7 904 000	7 994 000	7 395 000
Total Current Assets	463 000	475 000	239 000	239 000
Total Assets	8 277 000	8 379 000	8 233 000	7 634 000
Total Retained Equity	1 220 000	757 000	172 000	268 000
Total Equity	1 322 000	859 000	273 000	370 000
Total Long-Term Debt	6 812 000	7 286 000	7 911 000	7 232 000
Total Current Debt	143 000	234 000	49 000	32 000
Total Equity and Debt	8 277 000	8 379 000	8 233 000	7 634 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 116 000	1 203 000	634 000	521 000
Revenue	1 116 000	1 203 000	634 000	521 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	−8 000	0	0
Depreciation	90 000	90 000	90 000	201 000
Impairment	0	0	0	0
Expenditure	281 000	303 000	483 000	305 000
Operating Profit	835 000	900 000	150 000	216 000
Financial Income	0	0	0	0
Financial Costs	233 000	167 000	215 000	329 000
Financial Balance	−233 000	−167 000	−215 000	−329 000
Dividends	0	0	0	0
Net Income	463 000	586 000	−97 000	−88 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	32 000
Real Eastate	6 998 000	7 083 000	7 168 000	6 571 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	5 000	10 000	15 000	20 000
Total Tangible Assets	7 003 000	7 093 000	7 183 000	6 591 000
Total Fiancial Fixed Assets	811 000	811 000	811 000	772 000
Total Fixed Assets	7 814 000	7 904 000	7 994 000	7 395 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	463 000	475 000	239 000	239 000
Total Current Assets	463 000	475 000	239 000	239 000
Total Assets	8 277 000	8 379 000	8 233 000	7 634 000
Total Equity	1 322 000	859 000	273 000	370 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 812 000	7 286 000	7 911 000	7 232 000
Creditors	0	82 000	49 000	2 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	4 000	4 000	0	30 000
Total Current Debt	143 000	234 000	49 000	32 000
Total Equity and Debt	8 277 000	8 379 000	8 233 000	7 634 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,02 %	68,22 %	−35,53 %	−23,78 %
Debt-to-Equity Ratio	5,15	8,48	28,98	19,55
Operating Profit Margin	74,82 %	74,81 %	23,66 %	41,46 %
Current Ratio	3,24	2,03	4,88	7,47
Quick Ratio	3,24	2,03	4,88	7,47
Equity Ratio	0,16	0,1	0,03	0,05
Gross Profit Margin	100 %	100 %	100 %	100 %