FS BYGG OG EIENDOM AS

7600 LEVANGER

Finances

Share Ownership

Return on Equity

−40,41 %

Current Ratio

5,68

Debt-to-Equity Ratio

−8,66

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 198 000	1 108 000	1 078 000	1 784 000
Net Income	196 000	−14 000	−127 000	−261 000
Total Assets	3 794 000	4 263 000	3 245 000	4 005 000
Total Equity	−485 000	−681 000	−668 000	−540 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 198 000	1 108 000	1 078 000	1 784 000
Expenditure	743 000	950 000	1 017 000	1 900 000
Operating Profit	454 000	158 000	61 000	−115 000
Financial Income	4 000	4 000	3 000	2 000
Financial Costs	206 000	179 000	227 000	222 000
Financial Balance	−202 000	−175 000	−224 000	−220 000
Earnings Before Tax	252 000	−18 000	−163 000	−335 000
Tax	55 000	−4 000	−36 000	−74 000
Net Income	196 000	−14 000	−127 000	−261 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 340 000	3 536 000	3 685 000	3 804 000
Total Current Assets	454 000	727 000	−440 000	200 000
Total Assets	3 794 000	4 263 000	3 245 000	4 005 000
Total Retained Equity	−573 000	−769 000	−755 000	−628 000
Total Equity	−485 000	−681 000	−668 000	−540 000
Total Long-Term Debt	4 199 000	4 426 000	3 554 000	3 781 000
Total Current Debt	80 000	518 000	359 000	764 000
Total Equity and Debt	3 794 000	4 263 000	3 245 000	4 005 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	−426 000	496 000	220 000	280 000
Other Income	1 624 000	612 000	858 000	1 504 000
Revenue	1 198 000	1 108 000	1 078 000	1 784 000
Cost of Goods Sold	0	0	198 000	432 000
Salary Costs	0	0	0	0
Depreciation	141 000	141 000	141 000	145 000
Impairment	0	0	0	0
Expenditure	743 000	950 000	1 017 000	1 900 000
Operating Profit	454 000	158 000	61 000	−115 000
Financial Income	4 000	4 000	3 000	2 000
Financial Costs	206 000	179 000	227 000	222 000
Financial Balance	−202 000	−175 000	−224 000	−220 000
Dividends	0	0	0	0
Net Income	196 000	−14 000	−127 000	−261 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	352 000	407 000	403 000	367 000
Real Eastate	2 745 000	2 864 000	2 983 000	3 102 000
Machinery and Plant Facilities	243 000	259 000	275 000	291 000
Fixtures	0	6 000	12 000	18 000
Total Tangible Assets	2 988 000	3 129 000	3 270 000	3 411 000
Total Fiancial Fixed Assets	0	0	12 000	26 000
Total Fixed Assets	3 340 000	3 536 000	3 685 000	3 804 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	454 000	727 000	−440 000	200 000
Total Assets	3 794 000	4 263 000	3 245 000	4 005 000
Total Equity	−485 000	−681 000	−668 000	−540 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 199 000	4 426 000	3 554 000	3 781 000
Creditors	79 000	52 000	54 000	393 000
Unpaid Taxes	121 000	10 000	44 000	133 000
Dividends	0	0	0	0
Other Current Debt	116 000	578 000	348 000	348 000
Total Current Debt	80 000	518 000	359 000	764 000
Total Equity and Debt	3 794 000	4 263 000	3 245 000	4 005 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−40,41 %	2,06 %	19,01 %	48,33 %
Debt-to-Equity Ratio	−8,66	−6,5	−5,32	−7
Operating Profit Margin	37,9 %	14,26 %	5,66 %	−6,45 %
Current Ratio	5,68	1,4	−1,23	0,26
Quick Ratio	5,68	1,4	−1,23	0,26
Equity Ratio	−0,13	−0,16	−0,21	−0,13
Gross Profit Margin	100 %	100 %	81,63 %	75,78 %