USTAOSET FJELLANDSBY AS

0575 OSLO

Finances

Share Ownership

Return on Equity

7,21 %

Current Ratio

0,01

Debt-to-Equity Ratio

−1,91

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−1 002 000	−2 193 000	−1 239 000	−832 000
Total Assets	12 801 000	12 801 000	6 965 000	6 839 000
Total Equity	−13 903 000	−12 900 000	−2 081 000	−842 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	250 000	231 000	111 000	832 000
Operating Profit	−250 000	−231 000	−111 000	−832 000
Financial Income	1 000	0	19 000	0
Financial Costs	753 000	1 963 000	1 147 000	0
Financial Balance	−752 000	−1 963 000	−1 128 000	0
Earnings Before Tax	−1 002 000	−2 193 000	−1 239 000	−832 000
Tax	0	0	0	0
Net Income	−1 002 000	−2 193 000	−1 239 000	−832 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 800 000	12 800 000	6 011 000	6 839 000
Total Current Assets	1 000	1 000	955 000	0
Total Assets	12 801 000	12 801 000	6 965 000	6 839 000
Total Retained Equity	−13 933 000	−12 930 000	−2 111 000	−872 000
Total Equity	−13 903 000	−12 900 000	−2 081 000	−842 000
Total Long-Term Debt	26 560 000	25 483 000	7 146 000	6 049 000
Total Current Debt	144 000	218 000	1 900 000	1 632 000
Total Equity and Debt	12 801 000	12 801 000	6 965 000	6 839 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	189 000	0	0	812 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	250 000	231 000	111 000	832 000
Operating Profit	−250 000	−231 000	−111 000	−832 000
Financial Income	1 000	0	19 000	0
Financial Costs	753 000	1 963 000	1 147 000	0
Financial Balance	−752 000	−1 963 000	−1 128 000	0
Dividends	0	0	0	0
Net Income	−1 002 000	−2 193 000	−1 239 000	−832 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 800 000	12 800 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	12 800 000	12 800 000	0	0
Total Fiancial Fixed Assets	0	0	6 011 000	6 839 000
Total Fixed Assets	12 800 000	12 800 000	6 011 000	6 839 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	1 000	0	0
Total Current Assets	1 000	1 000	955 000	0
Total Assets	12 801 000	12 801 000	6 965 000	6 839 000
Total Equity	−13 903 000	−12 900 000	−2 081 000	−842 000
Short-Term Group Debt	0	47 000	642 000	553 000
Total Long-Term Debt	26 560 000	25 483 000	7 146 000	6 049 000
Creditors	0	27 000	0	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	144 000	144 000	1 258 000	1 078 000
Total Current Debt	144 000	218 000	1 900 000	1 632 000
Total Equity and Debt	12 801 000	12 801 000	6 965 000	6 839 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,21 %	17 %	59,54 %	98,81 %
Debt-to-Equity Ratio	−1,91	−1,98	−3,43	−7,18
Operating Profit Margin	-	-	-	-
Current Ratio	0,01	0	0,5	0
Quick Ratio	0,01	0	0,5	0
Equity Ratio	−1,09	−1,01	−0,3	−0,12
Gross Profit Margin	-	-	-	-