FJELDSTAD EIENDOM AS

9303 SILSAND

Finances

Return on Equity

5,17 %

Current Ratio

0,86

Debt-to-Equity Ratio

Key figures (NOK)	2021	2020	2019	2018
Revenue	1 178 000	894 000	838 000	1 054 000
Net Income	302 000	253 000	436 000	613 000
Total Assets	6 460 000	6 484 000	6 093 000	6 036 000
Total Equity	5 838 000	5 686 000	5 583 000	5 597 000

Income (NOK)	2021	2020	2019	2018
Revenue	1 178 000	894 000	838 000	1 054 000
Expenditure	668 000	543 000	296 000	288 000
Operating Profit	510 000	351 000	542 000	766 000
Financial Income	0	7 000	23 000	20 000
Financial Costs	98 000	45 000	16 000	1 000
Financial Balance	−98 000	−38 000	7 000	19 000
Earnings Before Tax	412 000	313 000	549 000	785 000
Tax	110 000	60 000	113 000	172 000
Net Income	302 000	253 000	436 000	613 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	5 924 000	5 126 000	4 599 000	3 987 000
Total Current Assets	537 000	1 358 000	1 494 000	2 048 000
Total Assets	6 460 000	6 484 000	6 093 000	6 036 000
Total Retained Equity	5 088 000	4 936 000	4 833 000	4 847 000
Total Equity	5 838 000	5 686 000	5 583 000	5 597 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	622 000	798 000	510 000	438 000
Total Equity and Debt	6 460 000	6 484 000	6 093 000	6 036 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	0	0	0	0
Other Income	1 178 000	894 000	838 000	1 054 000
Revenue	1 178 000	894 000	838 000	1 054 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	194 000	36 000	41 000	42 000
Impairment	0	0	0	0
Expenditure	668 000	543 000	296 000	288 000
Operating Profit	510 000	351 000	542 000	766 000
Financial Income	0	7 000	23 000	20 000
Financial Costs	98 000	45 000	16 000	1 000
Financial Balance	−98 000	−38 000	7 000	19 000
Dividends	0	150 000	150 000	0
Net Income	302 000	253 000	436 000	613 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	992 000	324 000	360 000	396 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	6 000
Total Tangible Assets	992 000	324 000	360 000	402 000
Total Fiancial Fixed Assets	4 932 000	4 802 000	4 239 000	3 586 000
Total Fixed Assets	5 924 000	5 126 000	4 599 000	3 987 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	286 000	1 094 000	1 137 000	1 683 000
Total Current Assets	537 000	1 358 000	1 494 000	2 048 000
Total Assets	6 460 000	6 484 000	6 093 000	6 036 000
Total Equity	5 838 000	5 686 000	5 583 000	5 597 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	107 000	223 000	169 000	127 000
Unpaid Taxes	106 000	215 000	72 000	139 000
Dividends	0	150 000	150 000	0
Other Current Debt	0	0	0	0
Total Current Debt	622 000	798 000	510 000	438 000
Total Equity and Debt	6 460 000	6 484 000	6 093 000	6 036 000

Financial indicators	2021	2020	2019	2018
Return on Equity	5,17 %	4,45 %	7,81 %	10,95 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	43,29 %	39,26 %	64,68 %	72,68 %
Current Ratio	0,86	1,7	2,93	4,68
Quick Ratio	0,86	1,7	2,93	4,68
Equity Ratio	0,9	0,88	0,92	0,93
Gross Profit Margin	100 %	100 %	100 %	100 %