FJELLSMELL AS

1560 LARKOLLEN

Finances

Return on Equity

−0,59 %

Current Ratio

1,9

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−16 000	−10 000	23 000	0
Total Assets	2 737 000	2 754 000	2 764 000	2 838 000
Total Equity	2 716 000	2 733 000	2 742 000	2 810 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	23 000	23 000	31 000	21 000
Operating Profit	−24 000	−22 000	−30 000	−21 000
Financial Income	7 000	13 000	51 000	17 000
Financial Costs	0	0	0	0
Financial Balance	7 000	13 000	51 000	17 000
Earnings Before Tax	−16 000	−10 000	21 000	−4 000
Tax	0	0	−2 000	−5 000
Net Income	−16 000	−10 000	23 000	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 697 000	2 697 000	2 697 000	2 697 000
Total Current Assets	40 000	56 000	67 000	140 000
Total Assets	2 737 000	2 754 000	2 764 000	2 838 000
Total Retained Equity	1 043 000	1 060 000	1 069 000	1 137 000
Total Equity	2 716 000	2 733 000	2 742 000	2 810 000
Total Long-Term Debt	0	0	0	2 000
Total Current Debt	21 000	21 000	22 000	26 000
Total Equity and Debt	2 737 000	2 754 000	2 764 000	2 838 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	4 000	4 000	1 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	23 000	23 000	31 000	21 000
Operating Profit	−24 000	−22 000	−30 000	−21 000
Financial Income	7 000	13 000	51 000	17 000
Financial Costs	0	0	0	0
Financial Balance	7 000	13 000	51 000	17 000
Dividends	0	0	90 000	0
Net Income	−16 000	−10 000	23 000	0

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	2 697 000	2 697 000	2 697 000	2 697 000
Total Fixed Assets	2 697 000	2 697 000	2 697 000	2 697 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	40 000	56 000	67 000	140 000
Total Current Assets	40 000	56 000	67 000	140 000
Total Assets	2 737 000	2 754 000	2 764 000	2 838 000
Total Equity	2 716 000	2 733 000	2 742 000	2 810 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	2 000
Creditors	0	0	0	2 000
Unpaid Taxes	0	0	1 000	0
Dividends	0	0	90 000	0
Other Current Debt	21 000	21 000	21 000	24 000
Total Current Debt	21 000	21 000	22 000	26 000
Total Equity and Debt	2 737 000	2 754 000	2 764 000	2 838 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,59 %	−0,37 %	0,84 %	0 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	1,9	2,67	3,05	5,38
Quick Ratio	1,9	2,67	3,05	5,38
Equity Ratio	0,99	0,99	0,99	0,99
Gross Profit Margin	-	-	-	-