FJ EIENDOM KRAGERØ AS

3770 KRAGERØ

Finances

Share Ownership

Return on Equity

22,64 %

Current Ratio

0,32

Debt-to-Equity Ratio

1,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	960 000	960 000	960 000	960 000
Net Income	529 000	556 000	533 000	470 000
Total Assets	7 770 000	5 075 000	5 526 000	5 452 000
Total Equity	2 337 000	1 808 000	1 752 000	1 719 000

Income (NOK)	2022	2021	2020	2019
Revenue	960 000	960 000	960 000	960 000
Expenditure	226 000	148 000	155 000	214 000
Operating Profit	733 000	812 000	805 000	746 000
Financial Income	3 000	0	0	0
Financial Costs	59 000	99 000	121 000	143 000
Financial Balance	−56 000	−99 000	−121 000	−143 000
Earnings Before Tax	678 000	714 000	683 000	603 000
Tax	149 000	157 000	150 000	133 000
Net Income	529 000	556 000	533 000	470 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 872 000	4 572 000	4 680 000	4 788 000
Total Current Assets	898 000	503 000	846 000	664 000
Total Assets	7 770 000	5 075 000	5 526 000	5 452 000
Total Retained Equity	2 307 000	1 778 000	1 722 000	1 689 000
Total Equity	2 337 000	1 808 000	1 752 000	1 719 000
Total Long-Term Debt	2 594 000	2 374 000	2 892 000	3 384 000
Total Current Debt	2 838 000	893 000	882 000	349 000
Total Equity and Debt	7 770 000	5 075 000	5 526 000	5 452 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	960 000	960 000	960 000	960 000
Revenue	960 000	960 000	960 000	960 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	157 000	108 000	108 000	108 000
Impairment	0	0	0	0
Expenditure	226 000	148 000	155 000	214 000
Operating Profit	733 000	812 000	805 000	746 000
Financial Income	3 000	0	0	0
Financial Costs	59 000	99 000	121 000	143 000
Financial Balance	−56 000	−99 000	−121 000	−143 000
Dividends	0	500 000	500 000	0
Net Income	529 000	556 000	533 000	470 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 872 000	4 572 000	4 680 000	4 788 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 872 000	4 572 000	4 680 000	4 788 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 872 000	4 572 000	4 680 000	4 788 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	898 000	503 000	846 000	664 000
Total Current Assets	898 000	503 000	846 000	664 000
Total Assets	7 770 000	5 075 000	5 526 000	5 452 000
Total Equity	2 337 000	1 808 000	1 752 000	1 719 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 594 000	2 374 000	2 892 000	3 384 000
Creditors	0	0	0	0
Unpaid Taxes	235 000	239 000	237 000	222 000
Dividends	0	500 000	500 000	0
Other Current Debt	2 500 000	0	0	2 000
Total Current Debt	2 838 000	893 000	882 000	349 000
Total Equity and Debt	7 770 000	5 075 000	5 526 000	5 452 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,64 %	30,75 %	30,42 %	27,34 %
Debt-to-Equity Ratio	1,11	1,31	1,65	1,97
Operating Profit Margin	76,35 %	84,58 %	83,85 %	77,71 %
Current Ratio	0,32	0,56	0,96	1,9
Quick Ratio	0,32	0,56	0,96	1,9
Equity Ratio	0,3	0,36	0,32	0,32
Gross Profit Margin	100 %	100 %	100 %	100 %