FJERNARKIVET AS

4611 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

4,13 %

Current Ratio

0,84

Debt-to-Equity Ratio

0,39

Key figures (NOK)	2022	2021	2020	2019
Revenue	115 000	102 000	102 000	98 000
Net Income	37 000	32 000	38 000	33 000
Total Assets	1 279 000	1 313 000	1 335 000	1 354 000
Total Equity	895 000	858 000	826 000	788 000

Income (NOK)	2022	2021	2020	2019
Revenue	115 000	102 000	102 000	98 000
Expenditure	62 000	58 000	50 000	49 000
Operating Profit	53 000	45 000	53 000	49 000
Financial Income	0	0	0	0
Financial Costs	6 000	4 000	4 000	7 000
Financial Balance	−6 000	−4 000	−4 000	−7 000
Earnings Before Tax	47 000	41 000	48 000	42 000
Tax	10 000	9 000	11 000	9 000
Net Income	37 000	32 000	38 000	33 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 247 000	1 267 000	1 287 000	1 307 000
Total Current Assets	32 000	46 000	48 000	46 000
Total Assets	1 279 000	1 313 000	1 335 000	1 354 000
Total Retained Equity	595 000	558 000	526 000	488 000
Total Equity	895 000	858 000	826 000	788 000
Total Long-Term Debt	346 000	410 000	478 000	536 000
Total Current Debt	38 000	46 000	31 000	30 000
Total Equity and Debt	1 279 000	1 313 000	1 335 000	1 354 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	102 000	102 000	98 000
Other Income	115 000	0	0	0
Revenue	115 000	102 000	102 000	98 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	20 000	20 000	20 000	20 000
Impairment	0	0	0	0
Expenditure	62 000	58 000	50 000	49 000
Operating Profit	53 000	45 000	53 000	49 000
Financial Income	0	0	0	0
Financial Costs	6 000	4 000	4 000	7 000
Financial Balance	−6 000	−4 000	−4 000	−7 000
Dividends	0	0	0	0
Net Income	37 000	32 000	38 000	33 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 247 000	1 267 000	1 287 000	1 307 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 247 000	1 267 000	1 287 000	1 307 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 247 000	1 267 000	1 287 000	1 307 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	30 000	46 000	48 000	46 000
Total Current Assets	32 000	46 000	48 000	46 000
Total Assets	1 279 000	1 313 000	1 335 000	1 354 000
Total Equity	895 000	858 000	826 000	788 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	346 000	410 000	478 000	536 000
Creditors	0	8 000	0	0
Unpaid Taxes	13 000	13 000	13 000	13 000
Dividends	0	0	0	0
Other Current Debt	16 000	18 000	10 000	10 000
Total Current Debt	38 000	46 000	31 000	30 000
Total Equity and Debt	1 279 000	1 313 000	1 335 000	1 354 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,13 %	3,73 %	4,6 %	4,19 %
Debt-to-Equity Ratio	0,39	0,48	0,58	0,68
Operating Profit Margin	46,09 %	44,12 %	51,96 %	50 %
Current Ratio	0,84	1	1,55	1,53
Quick Ratio	0,84	1	1,55	1,53
Equity Ratio	0,7	0,65	0,62	0,58
Gross Profit Margin	100 %	100 %	100 %	100 %