FEIERGAARDEN EIENDOM AS

1630 GAMLE FREDRIKSTAD

Finances

Share Ownership

Return on Equity

10,98 %

Current Ratio

1,01

Debt-to-Equity Ratio

4,64

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 728 000	6 499 000	5 699 000	6 839 000
Net Income	615 000	869 000	1 409 000	1 194 000
Total Assets	33 332 000	32 533 000	32 760 000	34 310 000
Total Equity	5 603 000	4 988 000	4 119 000	2 710 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 728 000	6 499 000	5 699 000	6 839 000
Expenditure	8 141 000	4 776 000	3 109 000	4 061 000
Operating Profit	1 588 000	1 724 000	2 591 000	2 778 000
Financial Income	1 000	1 000	0	2 000
Financial Costs	800 000	611 000	785 000	1 249 000
Financial Balance	−799 000	−610 000	−785 000	−1 247 000
Earnings Before Tax	788 000	1 114 000	1 806 000	1 531 000
Tax	173 000	245 000	397 000	337 000
Net Income	615 000	869 000	1 409 000	1 194 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	31 557 000	31 172 000	32 078 000	32 554 000
Total Current Assets	1 775 000	1 360 000	682 000	1 756 000
Total Assets	33 332 000	32 533 000	32 760 000	34 310 000
Total Retained Equity	5 573 000	4 958 000	4 089 000	2 680 000
Total Equity	5 603 000	4 988 000	4 119 000	2 710 000
Total Long-Term Debt	25 975 000	26 622 000	28 484 000	30 123 000
Total Current Debt	1 754 000	922 000	158 000	1 477 000
Total Equity and Debt	33 332 000	32 533 000	32 760 000	34 310 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	366 000	446 000	289 000	859 000
Other Income	9 362 000	6 053 000	5 410 000	5 980 000
Revenue	9 728 000	6 499 000	5 699 000	6 839 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 088 000	460 000	292 000	324 000
Depreciation	906 000	906 000	895 000	895 000
Impairment	0	0	0	0
Expenditure	8 141 000	4 776 000	3 109 000	4 061 000
Operating Profit	1 588 000	1 724 000	2 591 000	2 778 000
Financial Income	1 000	1 000	0	2 000
Financial Costs	800 000	611 000	785 000	1 249 000
Financial Balance	−799 000	−610 000	−785 000	−1 247 000
Dividends	0	0	0	0
Net Income	615 000	869 000	1 409 000	1 194 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	30 012 000	30 825 000	31 638 000	32 021 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 545 000	348 000	440 000	533 000
Total Tangible Assets	31 557 000	31 172 000	32 078 000	32 554 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	31 557 000	31 172 000	32 078 000	32 554 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	708 000	715 000	267 000	1 029 000
Total Current Assets	1 775 000	1 360 000	682 000	1 756 000
Total Assets	33 332 000	32 533 000	32 760 000	34 310 000
Total Equity	5 603 000	4 988 000	4 119 000	2 710 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	25 975 000	26 622 000	28 484 000	30 123 000
Creditors	288 000	353 000	135 000	878 000
Unpaid Taxes	290 000	38 000	21 000	25 000
Dividends	0	0	0	0
Other Current Debt	1 110 000	384 000	−120 000	574 000
Total Current Debt	1 754 000	922 000	158 000	1 477 000
Total Equity and Debt	33 332 000	32 533 000	32 760 000	34 310 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,98 %	17,42 %	34,21 %	44,06 %
Debt-to-Equity Ratio	4,64	5,34	6,92	11,12
Operating Profit Margin	16,32 %	26,53 %	45,46 %	40,62 %
Current Ratio	1,01	1,48	4,32	1,19
Quick Ratio	1,01	1,48	4,32	1,19
Equity Ratio	0,17	0,15	0,13	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %