FD EIENDOM AS

4879 GRIMSTAD

Finances

Return on Equity

402,14 %

Current Ratio

50,57

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	437 000	360 000	360 000	360 000
Net Income	19 186 000	8 299 000	82 000	23 000
Total Assets	4 785 000	4 687 000	6 443 000	6 350 000
Total Equity	4 771 000	385 000	86 000	4 000

Income (NOK)	2022	2021	2020	2019
Revenue	437 000	360 000	360 000	360 000
Expenditure	164 000	962 000	154 000	145 000
Operating Profit	272 000	−602 000	206 000	215 000
Financial Income	19 000 000	9 033 000	65 000	133 000
Financial Costs	86 000	133 000	189 000	324 000
Financial Balance	18 914 000	8 900 000	−124 000	−191 000
Earnings Before Tax	19 186 000	8 299 000	82 000	23 000
Tax	0	0	0	0
Net Income	19 186 000	8 299 000	82 000	23 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 076 000	4 173 000	6 184 000	6 224 000
Total Current Assets	708 000	514 000	259 000	126 000
Total Assets	4 785 000	4 687 000	6 443 000	6 350 000
Total Retained Equity	4 671 000	285 000	−14 000	−96 000
Total Equity	4 771 000	385 000	86 000	4 000
Total Long-Term Debt	0	4 285 000	6 274 000	6 336 000
Total Current Debt	14 000	18 000	84 000	9 000
Total Equity and Debt	4 785 000	4 687 000	6 443 000	6 350 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	437 000	360 000	360 000	360 000
Revenue	437 000	360 000	360 000	360 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	97 000	101 000	104 000	108 000
Impairment	0	0	0	0
Expenditure	164 000	962 000	154 000	145 000
Operating Profit	272 000	−602 000	206 000	215 000
Financial Income	19 000 000	9 033 000	65 000	133 000
Financial Costs	86 000	133 000	189 000	324 000
Financial Balance	18 914 000	8 900 000	−124 000	−191 000
Dividends	14 800 000	8 000 000	0	0
Net Income	19 186 000	8 299 000	82 000	23 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 076 000	4 173 000	4 274 000	4 378 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 076 000	4 173 000	4 274 000	4 378 000
Total Fiancial Fixed Assets	0	0	1 910 000	1 845 000
Total Fixed Assets	4 076 000	4 173 000	6 184 000	6 224 000
Stock	0	0	0	0
Total Investments	100 000	100 000	100 000	100 000
Cash, Bank	415 000	380 000	152 000	18 000
Total Current Assets	708 000	514 000	259 000	126 000
Total Assets	4 785 000	4 687 000	6 443 000	6 350 000
Total Equity	4 771 000	385 000	86 000	4 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	4 285 000	6 274 000	6 336 000
Creditors	0	18 000	0	0
Unpaid Taxes	14 000	0	9 000	9 000
Dividends	14 800 000	8 000 000	0	0
Other Current Debt	0	0	75 000	0
Total Current Debt	14 000	18 000	84 000	9 000
Total Equity and Debt	4 785 000	4 687 000	6 443 000	6 350 000

Financial indicators	2022	2021	2020	2019
Return on Equity	402,14 %	2 155,58 %	95,35 %	575 %
Debt-to-Equity Ratio	0	11,13	72,95	1 584
Operating Profit Margin	62,24 %	−167,22 %	57,22 %	59,72 %
Current Ratio	50,57	28,56	3,08	14
Quick Ratio	50,57	28,56	3,08	14
Equity Ratio	1	0,08	0,01	0
Gross Profit Margin	100 %	100 %	100 %	100 %