FÅDAL BYGG AS

2500 TYNSET

Finances

Share Ownership

Return on Equity

12,95 %

Current Ratio

1,97

Debt-to-Equity Ratio

1,74

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 920 000	5 749 000	4 622 000	3 261 000
Net Income	205 000	239 000	33 000	216 000
Total Assets	5 185 000	5 243 000	4 947 000	3 351 000
Total Equity	1 583 000	1 378 000	1 304 000	1 271 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 920 000	5 749 000	4 622 000	3 261 000
Expenditure	5 518 000	5 320 000	4 438 000	2 882 000
Operating Profit	402 000	429 000	183 000	379 000
Financial Income	3 000	0	2 000	1 000
Financial Costs	142 000	122 000	142 000	103 000
Financial Balance	−139 000	−122 000	−140 000	−102 000
Earnings Before Tax	263 000	307 000	43 000	277 000
Tax	58 000	67 000	9 000	61 000
Net Income	205 000	239 000	33 000	216 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 524 000	3 648 000	3 584 000	2 312 000
Total Current Assets	1 660 000	1 596 000	1 363 000	1 038 000
Total Assets	5 185 000	5 243 000	4 947 000	3 351 000
Total Retained Equity	1 493 000	1 288 000	1 214 000	1 181 000
Total Equity	1 583 000	1 378 000	1 304 000	1 271 000
Total Long-Term Debt	2 757 000	2 835 000	2 915 000	1 577 000
Total Current Debt	844 000	1 031 000	728 000	504 000
Total Equity and Debt	5 185 000	5 243 000	4 947 000	3 351 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 897 000	5 636 000	4 260 000	2 902 000
Other Income	23 000	114 000	362 000	359 000
Revenue	5 920 000	5 749 000	4 622 000	3 261 000
Cost of Goods Sold	2 276 000	2 241 000	1 465 000	729 000
Salary Costs	2 617 000	2 491 000	2 526 000	1 866 000
Depreciation	123 000	118 000	56 000	28 000
Impairment	0	0	0	0
Expenditure	5 518 000	5 320 000	4 438 000	2 882 000
Operating Profit	402 000	429 000	183 000	379 000
Financial Income	3 000	0	2 000	1 000
Financial Costs	142 000	122 000	142 000	103 000
Financial Balance	−139 000	−122 000	−140 000	−102 000
Dividends	0	0	0	0
Net Income	205 000	239 000	33 000	216 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	8 000
Real Eastate	3 451 000	3 535 000	3 511 000	2 246 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	73 000	112 000	72 000	58 000
Total Tangible Assets	3 524 000	3 647 000	3 583 000	2 304 000
Total Fiancial Fixed Assets	1 000	1 000	1 000	1 000
Total Fixed Assets	3 524 000	3 648 000	3 584 000	2 312 000
Stock	125 000	107 000	111 000	142 000
Total Investments	0	0	0	0
Cash, Bank	1 067 000	1 326 000	1 133 000	344 000
Total Current Assets	1 660 000	1 596 000	1 363 000	1 038 000
Total Assets	5 185 000	5 243 000	4 947 000	3 351 000
Total Equity	1 583 000	1 378 000	1 304 000	1 271 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 757 000	2 835 000	2 915 000	1 577 000
Creditors	90 000	68 000	144 000	84 000
Unpaid Taxes	398 000	336 000	331 000	162 000
Dividends	0	0	0	0
Other Current Debt	314 000	575 000	253 000	194 000
Total Current Debt	844 000	1 031 000	728 000	504 000
Total Equity and Debt	5 185 000	5 243 000	4 947 000	3 351 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,95 %	17,34 %	2,53 %	16,99 %
Debt-to-Equity Ratio	1,74	2,06	2,24	1,24
Operating Profit Margin	6,79 %	7,46 %	3,96 %	11,62 %
Current Ratio	1,97	1,55	1,87	2,06
Quick Ratio	2,31	1,73	2,21	2,87
Equity Ratio	0,31	0,26	0,26	0,38
Gross Profit Margin	61,55 %	61,02 %	68,3 %	77,64 %