FJELLBUTIKKENE I TRYSIL AS

2420 TRYSIL

Finances

Share Ownership

Return on Equity

5,45 %

Current Ratio

145,33

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2023	2022	2021	2020
Revenue	1 069 000	230 000	17 000	203 000
Net Income	441 000	−106 000	−262 000	−97 000
Total Assets	8 440 000	7 874 000	8 033 000	8 339 000
Total Equity	8 094 000	7 653 000	7 760 000	8 022 000

Income (NOK)	2023	2022	2021	2020
Revenue	1 069 000	230 000	17 000	203 000
Expenditure	505 000	368 000	358 000	344 000
Operating Profit	564 000	−138 000	−341 000	−140 000
Financial Income	1 000	2 000	0	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	2 000	0	1 000
Earnings Before Tax	565 000	−136 000	−341 000	−139 000
Tax	124 000	−30 000	−79 000	−42 000
Net Income	441 000	−106 000	−262 000	−97 000

Balance (NOK)	2023	2022	2021	2020
Total Fixed Assets	6 259 000	7 453 000	7 593 000	7 734 000
Total Current Assets	2 180 000	421 000	440 000	605 000
Total Assets	8 440 000	7 874 000	8 033 000	8 339 000
Total Retained Equity	4 992 000	4 551 000	4 658 000	4 920 000
Total Equity	8 094 000	7 653 000	7 760 000	8 022 000
Total Long-Term Debt	331 000	207 000	237 000	316 000
Total Current Debt	15 000	14 000	37 000	1 000
Total Equity and Debt	8 440 000	7 874 000	8 033 000	8 339 000

Cash flow (NOK)	2023	2022	2021	2020
Sales Income	1 069 000	0	0	0
Other Income	0	230 000	17 000	203 000
Revenue	1 069 000	230 000	17 000	203 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	120 000	140 000	140 000	140 000
Impairment	0	0	0	0
Expenditure	505 000	368 000	358 000	344 000
Operating Profit	564 000	−138 000	−341 000	−140 000
Financial Income	1 000	2 000	0	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	2 000	0	1 000
Dividends	0	0	0	0
Net Income	441 000	−106 000	−262 000	−97 000

Balance details (NOK)	2023	2022	2021	2020
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 486 000	4 680 000	4 820 000	4 960 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 486 000	4 680 000	4 820 000	4 960 000
Total Fiancial Fixed Assets	2 774 000	2 774 000	2 774 000	2 774 000
Total Fixed Assets	6 259 000	7 453 000	7 593 000	7 734 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 180 000	421 000	440 000	590 000
Total Current Assets	2 180 000	421 000	440 000	605 000
Total Assets	8 440 000	7 874 000	8 033 000	8 339 000
Total Equity	8 094 000	7 653 000	7 760 000	8 022 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	331 000	207 000	237 000	316 000
Creditors	15 000	14 000	37 000	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	15 000	14 000	37 000	1 000
Total Equity and Debt	8 440 000	7 874 000	8 033 000	8 339 000

Financial indicators	2023	2022	2021	2020
Return on Equity	5,45 %	−1,39 %	−3,38 %	−1,21 %
Debt-to-Equity Ratio	0,04	0,03	0,03	0,04
Operating Profit Margin	52,76 %	−60 %	−2 005,88 %	−68,97 %
Current Ratio	145,33	30,07	11,89	605
Quick Ratio	145,33	30,07	11,89	605
Equity Ratio	0,96	0,97	0,97	0,96
Gross Profit Margin	100 %	100 %	100 %	100 %