3F EIENDOM AS

9007 TROMSØ

Finances

Share Ownership

Return on Equity

−73,37 %

Current Ratio

1,09

Debt-to-Equity Ratio

11,37

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 147 000	1 260 000	1 233 000	1 684 000
Net Income	−573 000	−184 000	74 000	364 000
Total Assets	18 660 000	17 272 000	17 810 000	11 528 000
Total Equity	781 000	354 000	537 000	530 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 147 000	1 260 000	1 233 000	1 684 000
Expenditure	1 313 000	1 053 000	696 000	851 000
Operating Profit	−166 000	207 000	536 000	833 000
Financial Income	0	1 000	0	4 000
Financial Costs	569 000	443 000	442 000	371 000
Financial Balance	−569 000	−442 000	−442 000	−367 000
Earnings Before Tax	−735 000	−235 000	95 000	466 000
Tax	−162 000	−52 000	21 000	103 000
Net Income	−573 000	−184 000	74 000	364 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 846 000	9 125 000	9 403 000	9 681 000
Total Current Assets	9 814 000	8 148 000	8 407 000	1 846 000
Total Assets	18 660 000	17 272 000	17 810 000	11 528 000
Total Retained Equity	−249 000	324 000	507 000	500 000
Total Equity	781 000	354 000	537 000	530 000
Total Long-Term Debt	8 878 000	9 550 000	10 112 000	10 110 000
Total Current Debt	9 002 000	7 368 000	7 161 000	888 000
Total Equity and Debt	18 660 000	17 272 000	17 810 000	11 528 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 147 000	1 260 000	1 233 000	1 684 000
Revenue	1 147 000	1 260 000	1 233 000	1 684 000
Cost of Goods Sold	0	0	0	95 000
Salary Costs	0	0	0	24 000
Depreciation	278 000	278 000	278 000	278 000
Impairment	0	0	0	0
Expenditure	1 313 000	1 053 000	696 000	851 000
Operating Profit	−166 000	207 000	536 000	833 000
Financial Income	0	1 000	0	4 000
Financial Costs	569 000	443 000	442 000	371 000
Financial Balance	−569 000	−442 000	−442 000	−367 000
Dividends	0	0	0	0
Net Income	−573 000	−184 000	74 000	364 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 846 000	9 125 000	9 403 000	9 681 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 846 000	9 125 000	9 403 000	9 681 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 846 000	9 125 000	9 403 000	9 681 000
Stock	8 526 000	7 802 000	7 375 000	492 000
Total Investments	0	0	0	0
Cash, Bank	17 000	192 000	887 000	1 156 000
Total Current Assets	9 814 000	8 148 000	8 407 000	1 846 000
Total Assets	18 660 000	17 272 000	17 810 000	11 528 000
Total Equity	781 000	354 000	537 000	530 000
Short-Term Group Debt	8 273 000	7 093 000	7 087 000	0
Total Long-Term Debt	8 878 000	9 550 000	10 112 000	10 110 000
Creditors	596 000	175 000	0	478 000
Unpaid Taxes	−27 000	63 000	46 000	37 000
Dividends	0	0	0	0
Other Current Debt	160 000	37 000	28 000	373 000
Total Current Debt	9 002 000	7 368 000	7 161 000	888 000
Total Equity and Debt	18 660 000	17 272 000	17 810 000	11 528 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−73,37 %	−51,98 %	13,78 %	68,68 %
Debt-to-Equity Ratio	11,37	26,98	18,83	19,08
Operating Profit Margin	−14,47 %	16,43 %	43,47 %	49,47 %
Current Ratio	1,09	1,11	1,17	2,08
Quick Ratio	20,62	−18,77	−39,29	4,66
Equity Ratio	0,04	0,02	0,03	0,05
Gross Profit Margin	100 %	100 %	100 %	94,36 %