FJ NORGE AS

1788 HALDEN

Finances

Share Ownership

Return on Equity

−93,42 %

Current Ratio

0,7

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	863 000	77 000	918 000	6 390 000
Net Income	369 000	−542 000	−457 000	−242 000
Total Assets	927 000	149 000	277 000	1 687 000
Total Equity	−395 000	−764 000	−222 000	235 000

Income (NOK)	2022	2021	2020	2019
Revenue	863 000	77 000	918 000	6 390 000
Expenditure	437 000	588 000	1 268 000	6 683 000
Operating Profit	426 000	−511 000	−350 000	−292 000
Financial Income	0	2 000	5 000	23 000
Financial Costs	56 000	33 000	30 000	41 000
Financial Balance	−56 000	−31 000	−25 000	−18 000
Earnings Before Tax	369 000	−542 000	−375 000	−310 000
Tax	0	0	83 000	−68 000
Net Income	369 000	−542 000	−457 000	−242 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	31 000	40 000	83 000
Total Current Assets	927 000	117 000	236 000	1 604 000
Total Assets	927 000	149 000	277 000	1 687 000
Total Retained Equity	−425 000	−794 000	−252 000	205 000
Total Equity	−395 000	−764 000	−222 000	235 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 322 000	913 000	499 000	1 452 000
Total Equity and Debt	927 000	149 000	277 000	1 687 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	863 000	77 000	918 000	6 390 000
Other Income	0	0	0	0
Revenue	863 000	77 000	918 000	6 390 000
Cost of Goods Sold	40 000	46 000	661 000	5 230 000
Salary Costs	0	0	0	0
Depreciation	9 000	9 000	4 000	23 000
Impairment	0	0	0	0
Expenditure	437 000	588 000	1 268 000	6 683 000
Operating Profit	426 000	−511 000	−350 000	−292 000
Financial Income	0	2 000	5 000	23 000
Financial Costs	56 000	33 000	30 000	41 000
Financial Balance	−56 000	−31 000	−25 000	−18 000
Dividends	0	0	0	0
Net Income	369 000	−542 000	−457 000	−242 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	83 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	31 000	40 000	0
Fixtures	0	0	0	0
Total Tangible Assets	0	31 000	40 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	31 000	40 000	83 000
Stock	0	40 000	40 000	200 000
Total Investments	0	0	0	0
Cash, Bank	0	0	2 000	0
Total Current Assets	927 000	117 000	236 000	1 604 000
Total Assets	927 000	149 000	277 000	1 687 000
Total Equity	−395 000	−764 000	−222 000	235 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 004 000	676 000	345 000	202 000
Unpaid Taxes	0	0	102 000	267 000
Dividends	0	0	0	0
Other Current Debt	318 000	237 000	53 000	136 000
Total Current Debt	1 322 000	913 000	499 000	1 452 000
Total Equity and Debt	927 000	149 000	277 000	1 687 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−93,42 %	70,94 %	205,86 %	−102,98 %
Debt-to-Equity Ratio	−0	−0	−0	0
Operating Profit Margin	49,36 %	−663,64 %	−38,13 %	−4,57 %
Current Ratio	0,7	0,13	0,47	1,1
Quick Ratio	0,7	0,13	0,51	1,28
Equity Ratio	−0,43	−5,13	−0,8	0,14
Gross Profit Margin	95,37 %	40,26 %	28 %	18,15 %