FJELLVEGEN EIGEDOM AS

6814 FØRDE

Finances

Share Ownership

Return on Equity

−55,47 %

Current Ratio

0,92

Debt-to-Equity Ratio

86,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 299 000	1 220 000	1 290 000	1 216 000
Net Income	−71 000	−138 000	128 000	123 000
Total Assets	11 469 000	11 484 000	11 713 000	8 289 000
Total Equity	128 000	198 000	336 000	209 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 299 000	1 220 000	1 290 000	1 216 000
Expenditure	945 000	987 000	788 000	747 000
Operating Profit	355 000	234 000	502 000	468 000
Financial Income	0	0	0	0
Financial Costs	446 000	410 000	338 000	323 000
Financial Balance	−446 000	−410 000	−338 000	−323 000
Earnings Before Tax	−91 000	−177 000	164 000	145 000
Tax	−20 000	−39 000	36 000	22 000
Net Income	−71 000	−138 000	128 000	123 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 196 000	11 316 000	11 594 000	7 926 000
Total Current Assets	273 000	168 000	119 000	363 000
Total Assets	11 469 000	11 484 000	11 713 000	8 289 000
Total Retained Equity	−172 000	−102 000	36 000	−91 000
Total Equity	128 000	198 000	336 000	209 000
Total Long-Term Debt	11 045 000	11 055 000	10 965 000	7 820 000
Total Current Debt	296 000	231 000	412 000	260 000
Total Equity and Debt	11 469 000	11 484 000	11 713 000	8 289 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 299 000	1 201 000	0	0
Other Income	0	19 000	1 290 000	1 216 000
Revenue	1 299 000	1 220 000	1 290 000	1 216 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	305 000	324 000	284 000	260 000
Impairment	0	0	0	0
Expenditure	945 000	987 000	788 000	747 000
Operating Profit	355 000	234 000	502 000	468 000
Financial Income	0	0	0	0
Financial Costs	446 000	410 000	338 000	323 000
Financial Balance	−446 000	−410 000	−338 000	−323 000
Dividends	0	0	0	0
Net Income	−71 000	−138 000	128 000	123 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	91 000	49 000	3 000	24 000
Real Eastate	10 978 000	11 108 000	11 392 000	7 697 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	128 000	159 000	199 000	205 000
Total Tangible Assets	11 105 000	11 267 000	11 591 000	7 902 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 196 000	11 316 000	11 594 000	7 926 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	211 000	124 000	86 000	354 000
Total Current Assets	273 000	168 000	119 000	363 000
Total Assets	11 469 000	11 484 000	11 713 000	8 289 000
Total Equity	128 000	198 000	336 000	209 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 045 000	11 055 000	10 965 000	7 820 000
Creditors	182 000	148 000	28 000	121 000
Unpaid Taxes	5 000	2 000	3 000	6 000
Dividends	0	0	0	0
Other Current Debt	87 000	73 000	366 000	133 000
Total Current Debt	296 000	231 000	412 000	260 000
Total Equity and Debt	11 469 000	11 484 000	11 713 000	8 289 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−55,47 %	−69,7 %	38,1 %	58,85 %
Debt-to-Equity Ratio	86,29	55,83	32,63	37,42
Operating Profit Margin	27,33 %	19,18 %	38,91 %	38,49 %
Current Ratio	0,92	0,73	0,29	1,4
Quick Ratio	0,92	0,73	0,29	1,4
Equity Ratio	0,01	0,02	0,03	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %