FJORDGT 82 AS

7010 TRONDHEIM

Finances

Share Ownership

Return on Equity

91,55 %

Current Ratio

8,88

Debt-to-Equity Ratio

5,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 778 000	2 154 000	2 808 000	3 650 000
Net Income	6 107 000	−634 000	800 000	915 000
Total Assets	41 200 000	21 111 000	21 401 000	22 300 000
Total Equity	6 671 000	564 000	1 197 000	397 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 778 000	2 154 000	2 808 000	3 650 000
Expenditure	2 451 000	2 412 000	2 291 000	1 623 000
Operating Profit	326 000	−259 000	517 000	2 026 000
Financial Income	6 706 000	16 000	955 000	25 000
Financial Costs	1 075 000	570 000	714 000	875 000
Financial Balance	5 631 000	−554 000	241 000	−850 000
Earnings Before Tax	5 957 000	−812 000	758 000	1 176 000
Tax	−150 000	−179 000	−42 000	262 000
Net Income	6 107 000	−634 000	800 000	915 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	36 505 000	20 044 000	20 144 000	19 714 000
Total Current Assets	4 695 000	1 068 000	1 257 000	2 586 000
Total Assets	41 200 000	21 111 000	21 401 000	22 300 000
Total Retained Equity	6 546 000	439 000	1 072 000	272 000
Total Equity	6 671 000	564 000	1 197 000	397 000
Total Long-Term Debt	34 000 000	18 490 000	18 669 000	21 286 000
Total Current Debt	529 000	2 057 000	1 535 000	616 000
Total Equity and Debt	41 200 000	21 111 000	21 401 000	22 300 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 766 000	2 143 000	2 808 000	3 650 000
Other Income	12 000	11 000	0	0
Revenue	2 778 000	2 154 000	2 808 000	3 650 000
Cost of Goods Sold	0	2 000	14 000	0
Salary Costs	124 000	12 000	5 000	8 000
Depreciation	806 000	784 000	564 000	561 000
Impairment	0	0	0	0
Expenditure	2 451 000	2 412 000	2 291 000	1 623 000
Operating Profit	326 000	−259 000	517 000	2 026 000
Financial Income	6 706 000	16 000	955 000	25 000
Financial Costs	1 075 000	570 000	714 000	875 000
Financial Balance	5 631 000	−554 000	241 000	−850 000
Dividends	0	0	0	0
Net Income	6 107 000	−634 000	800 000	915 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	34 000	0	0	0
Real Eastate	16 294 000	16 714 000	16 715 000	14 324 000
Machinery and Plant Facilities	64 000	71 000	78 000	86 000
Fixtures	143 000	709 000	802 000	206 000
Total Tangible Assets	16 501 000	17 495 000	17 595 000	14 616 000
Total Fiancial Fixed Assets	19 970 000	2 549 000	2 549 000	5 098 000
Total Fixed Assets	36 505 000	20 044 000	20 144 000	19 714 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 482 000	371 000	287 000	2 381 000
Total Current Assets	4 695 000	1 068 000	1 257 000	2 586 000
Total Assets	41 200 000	21 111 000	21 401 000	22 300 000
Total Equity	6 671 000	564 000	1 197 000	397 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	34 000 000	18 490 000	18 669 000	21 286 000
Creditors	202 000	242 000	1 341 000	152 000
Unpaid Taxes	3 000	6 000	0	16 000
Dividends	0	0	0	0
Other Current Debt	324 000	1 810 000	194 000	166 000
Total Current Debt	529 000	2 057 000	1 535 000	616 000
Total Equity and Debt	41 200 000	21 111 000	21 401 000	22 300 000

Financial indicators	2022	2021	2020	2019
Return on Equity	91,55 %	−112,41 %	66,83 %	230,48 %
Debt-to-Equity Ratio	5,1	32,78	15,6	53,62
Operating Profit Margin	11,74 %	−12,02 %	18,41 %	55,51 %
Current Ratio	8,88	0,52	0,82	4,2
Quick Ratio	8,88	0,52	0,82	4,2
Equity Ratio	0,16	0,03	0,06	0,02
Gross Profit Margin	100 %	99,91 %	99,5 %	100 %