FJELD HÅNDVERK AS

1960 LØKEN

Finances

Return on Equity

−191,96 %

Current Ratio

1,25

Debt-to-Equity Ratio

6,61

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 585 000	16 532 000	8 595 000	2 364 000
Net Income	−883 000	683 000	438 000	179 000
Total Assets	5 507 000	4 012 000	1 942 000	754 000
Total Equity	460 000	1 342 000	660 000	222 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 585 000	16 532 000	8 595 000	2 364 000
Expenditure	18 571 000	15 650 000	8 022 000	2 137 000
Operating Profit	−986 000	883 000	572 000	227 000
Financial Income	2 000	0	0	0
Financial Costs	147 000	7 000	11 000	0
Financial Balance	−145 000	−7 000	−11 000	0
Earnings Before Tax	−1 131 000	875 000	562 000	227 000
Tax	−248 000	193 000	124 000	48 000
Net Income	−883 000	683 000	438 000	179 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 997 000	480 000	268 000	71 000
Total Current Assets	2 510 000	3 532 000	1 674 000	683 000
Total Assets	5 507 000	4 012 000	1 942 000	754 000
Total Retained Equity	410 000	1 292 000	610 000	179 000
Total Equity	460 000	1 342 000	660 000	222 000
Total Long-Term Debt	3 042 000	34 000	99 000	4 000
Total Current Debt	2 005 000	2 636 000	1 184 000	528 000
Total Equity and Debt	5 507 000	4 012 000	1 942 000	754 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	17 571 000	16 532 000	8 595 000	2 364 000
Other Income	14 000	0	0	0
Revenue	17 585 000	16 532 000	8 595 000	2 364 000
Cost of Goods Sold	11 957 000	10 889 000	5 027 000	1 192 000
Salary Costs	4 140 000	3 170 000	2 192 000	644 000
Depreciation	705 000	124 000	54 000	4 000
Impairment	0	0	0	0
Expenditure	18 571 000	15 650 000	8 022 000	2 137 000
Operating Profit	−986 000	883 000	572 000	227 000
Financial Income	2 000	0	0	0
Financial Costs	147 000	7 000	11 000	0
Financial Balance	−145 000	−7 000	−11 000	0
Dividends	0	0	0	0
Net Income	−883 000	683 000	438 000	179 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	231 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	161 000	177 000	173 000	0
Fixtures	2 605 000	303 000	96 000	71 000
Total Tangible Assets	2 766 000	480 000	268 000	71 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 997 000	480 000	268 000	71 000
Stock	0	0	0	0
Total Investments	38 000	0	0	0
Cash, Bank	166 000	425 000	501 000	269 000
Total Current Assets	2 510 000	3 532 000	1 674 000	683 000
Total Assets	5 507 000	4 012 000	1 942 000	754 000
Total Equity	460 000	1 342 000	660 000	222 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 042 000	34 000	99 000	4 000
Creditors	941 000	1 424 000	261 000	255 000
Unpaid Taxes	708 000	732 000	579 000	164 000
Dividends	0	0	0	0
Other Current Debt	356 000	296 000	225 000	65 000
Total Current Debt	2 005 000	2 636 000	1 184 000	528 000
Total Equity and Debt	5 507 000	4 012 000	1 942 000	754 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−191,96 %	50,89 %	66,36 %	80,63 %
Debt-to-Equity Ratio	6,61	0,03	0,15	0,02
Operating Profit Margin	−5,61 %	5,34 %	6,66 %	9,6 %
Current Ratio	1,25	1,34	1,41	1,29
Quick Ratio	1,25	1,34	1,41	1,29
Equity Ratio	0,08	0,33	0,34	0,29
Gross Profit Margin	32 %	34,13 %	41,51 %	49,58 %