FJORDBYEN UTVIKLING AS

3370 VIKERSUND

Finances

Share Ownership

Return on Equity

−2,29 %

Current Ratio

17,74

Debt-to-Equity Ratio

8,2

Key figures (NOK)	2022	2021	2020
Revenue	1 558 000	1 314 000	92 000
Net Income	−37 000	65 000	16 000
Total Assets	14 901 000	16 047 000	16 320 000
Total Equity	1 618 000	1 655 000	1 591 000

Income (NOK)	2022	2021	2020
Revenue	1 558 000	1 314 000	92 000
Expenditure	1 100 000	820 000	62 000
Operating Profit	457 000	494 000	31 000
Financial Income	0	0	0
Financial Costs	505 000	411 000	10 000
Financial Balance	−505 000	−411 000	−10 000
Earnings Before Tax	−48 000	83 000	21 000
Tax	−10 000	18 000	5 000
Net Income	−37 000	65 000	16 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	14 493 000	15 163 000	15 833 000
Total Current Assets	408 000	884 000	487 000
Total Assets	14 901 000	16 047 000	16 320 000
Total Retained Equity	48 000	85 000	16 000
Total Equity	1 618 000	1 655 000	1 591 000
Total Long-Term Debt	13 260 000	13 984 000	14 350 000
Total Current Debt	23 000	408 000	379 000
Total Equity and Debt	14 901 000	16 047 000	16 320 000

Cash flow (NOK)	2022	2021	2020
Sales Income	200 000	0	0
Other Income	1 358 000	1 314 000	92 000
Revenue	1 558 000	1 314 000	92 000
Cost of Goods Sold	4 000	0	0
Salary Costs	0	0	0
Depreciation	670 000	670 000	56 000
Impairment	0	0	0
Expenditure	1 100 000	820 000	62 000
Operating Profit	457 000	494 000	31 000
Financial Income	0	0	0
Financial Costs	505 000	411 000	10 000
Financial Balance	−505 000	−411 000	−10 000
Dividends	0	0	0
Net Income	−37 000	65 000	16 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	14 493 000	15 163 000	15 833 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	14 493 000	15 163 000	15 833 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	14 493 000	15 163 000	15 833 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	408 000	477 000	136 000
Total Current Assets	408 000	884 000	487 000
Total Assets	14 901 000	16 047 000	16 320 000
Total Equity	1 618 000	1 655 000	1 591 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	13 260 000	13 984 000	14 350 000
Creditors	7 000	2 000	0
Unpaid Taxes	15 000	61 000	58 000
Dividends	0	0	0
Other Current Debt	0	345 000	321 000
Total Current Debt	23 000	408 000	379 000
Total Equity and Debt	14 901 000	16 047 000	16 320 000

Financial indicators	2022	2021	2020
Return on Equity	−2,29 %	3,93 %	1,01 %
Debt-to-Equity Ratio	8,2	8,45	9,02
Operating Profit Margin	29,33 %	37,6 %	33,7 %
Current Ratio	17,74	2,17	1,28
Quick Ratio	17,74	2,17	1,28
Equity Ratio	0,11	0,1	0,1
Gross Profit Margin	99,74 %	100 %	100 %