FÅBRO EIENDOM AS

0283 OSLO

Finances

Share Ownership

Return on Equity

10,32 %

Current Ratio

2,01

Debt-to-Equity Ratio

4,96

Key figures (NOK)	2022	2021	2020	2019
Revenue	40 806 000	38 848 000	39 015 000	37 635 000
Net Income	9 774 000	12 226 000	10 691 000	8 150 000
Total Assets	568 384 000	585 999 000	607 791 000	633 839 000
Total Equity	94 692 000	234 919 000	252 692 000	272 002 000

Income (NOK)	2022	2021	2020	2019
Revenue	40 806 000	38 848 000	39 015 000	37 635 000
Expenditure	16 535 000	16 080 000	16 517 000	16 245 000
Operating Profit	24 270 000	22 768 000	22 497 000	21 391 000
Financial Income	143 000	31 000	87 000	246 000
Financial Costs	11 883 000	7 125 000	8 879 000	11 187 000
Financial Balance	−11 740 000	−7 094 000	−8 792 000	−10 941 000
Earnings Before Tax	12 531 000	15 675 000	13 706 000	10 449 000
Tax	2 757 000	3 448 000	3 015 000	2 299 000
Net Income	9 774 000	12 226 000	10 691 000	8 150 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	559 607 000	574 075 000	588 543 000	604 100 000
Total Current Assets	8 777 000	11 923 000	19 247 000	29 739 000
Total Assets	568 384 000	585 999 000	607 791 000	633 839 000
Total Retained Equity	69 185 000	59 411 000	47 185 000	36 494 000
Total Equity	94 692 000	234 919 000	252 692 000	272 002 000
Total Long-Term Debt	469 327 000	349 224 000	353 429 000	358 067 000
Total Current Debt	4 364 000	1 856 000	1 670 000	3 771 000
Total Equity and Debt	568 384 000	585 999 000	607 791 000	633 839 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	441 000	0
Other Income	40 806 000	38 848 000	38 574 000	37 635 000
Revenue	40 806 000	38 848 000	39 015 000	37 635 000
Cost of Goods Sold	0	0	441 000	0
Salary Costs	0	0	0	0
Depreciation	14 468 000	14 468 000	14 468 000	14 450 000
Impairment	0	0	0	0
Expenditure	16 535 000	16 080 000	16 517 000	16 245 000
Operating Profit	24 270 000	22 768 000	22 497 000	21 391 000
Financial Income	143 000	31 000	87 000	246 000
Financial Costs	11 883 000	7 125 000	8 879 000	11 187 000
Financial Balance	−11 740 000	−7 094 000	−8 792 000	−10 941 000
Dividends	0	0	0	0
Net Income	9 774 000	12 226 000	10 691 000	8 150 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	559 607 000	574 075 000	588 543 000	604 100 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	559 607 000	574 075 000	588 543 000	604 100 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	559 607 000	574 075 000	588 543 000	604 100 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 636 000	8 766 000	15 659 000	26 540 000
Total Current Assets	8 777 000	11 923 000	19 247 000	29 739 000
Total Assets	568 384 000	585 999 000	607 791 000	633 839 000
Total Equity	94 692 000	234 919 000	252 692 000	272 002 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	469 327 000	349 224 000	353 429 000	358 067 000
Creditors	63 000	0	30 000	153 000
Unpaid Taxes	0	0	10 000	0
Dividends	0	0	0	0
Other Current Debt	4 302 000	1 856 000	1 630 000	3 618 000
Total Current Debt	4 364 000	1 856 000	1 670 000	3 771 000
Total Equity and Debt	568 384 000	585 999 000	607 791 000	633 839 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,32 %	5,2 %	4,23 %	3 %
Debt-to-Equity Ratio	4,96	1,49	1,4	1,32
Operating Profit Margin	59,48 %	58,61 %	57,66 %	56,84 %
Current Ratio	2,01	6,42	11,53	7,89
Quick Ratio	2,01	6,42	11,53	7,89
Equity Ratio	0,17	0,4	0,42	0,43
Gross Profit Margin	100 %	100 %	98,87 %	100 %