FJORDGT. 21 AS

7061 TRONDHEIM

Finances

Share Ownership

Return on Equity

35,41 %

Current Ratio

0,09

Debt-to-Equity Ratio

3,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 691 000	2 237 000	1 805 000	1 845 000
Net Income	648 000	524 000	−372 000	−946 000
Total Assets	11 448 000	10 096 000	9 917 000	8 024 000
Total Equity	1 830 000	1 182 000	658 000	1 030 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 691 000	2 237 000	1 805 000	1 845 000
Expenditure	1 583 000	1 416 000	2 134 000	2 848 000
Operating Profit	1 108 000	821 000	−329 000	−1 004 000
Financial Income	0	0	2 000	399 000
Financial Costs	277 000	149 000	151 000	609 000
Financial Balance	−277 000	−149 000	−149 000	−210 000
Earnings Before Tax	831 000	672 000	−477 000	−1 213 000
Tax	183 000	148 000	−105 000	−267 000
Net Income	648 000	524 000	−372 000	−946 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 103 000	9 921 000	9 035 000	6 885 000
Total Current Assets	346 000	174 000	881 000	1 139 000
Total Assets	11 448 000	10 096 000	9 917 000	8 024 000
Total Retained Equity	1 800 000	1 152 000	628 000	1 000 000
Total Equity	1 830 000	1 182 000	658 000	1 030 000
Total Long-Term Debt	5 574 000	5 225 000	5 132 000	4 823 000
Total Current Debt	4 045 000	3 689 000	4 127 000	2 171 000
Total Equity and Debt	11 448 000	10 096 000	9 917 000	8 024 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 000	0	0	0
Other Income	2 678 000	2 237 000	1 805 000	1 845 000
Revenue	2 691 000	2 237 000	1 805 000	1 845 000
Cost of Goods Sold	22 000	44 000	0	2 000
Salary Costs	0	0	0	0
Depreciation	336 000	302 000	220 000	144 000
Impairment	0	0	0	0
Expenditure	1 583 000	1 416 000	2 134 000	2 848 000
Operating Profit	1 108 000	821 000	−329 000	−1 004 000
Financial Income	0	0	2 000	399 000
Financial Costs	277 000	149 000	151 000	609 000
Financial Balance	−277 000	−149 000	−149 000	−210 000
Dividends	0	0	0	0
Net Income	648 000	524 000	−372 000	−946 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	37 000	185 000	80 000
Real Eastate	11 103 000	9 884 000	8 850 000	6 805 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 103 000	9 884 000	8 850 000	6 805 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 103 000	9 921 000	9 035 000	6 885 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	30 000
Total Current Assets	346 000	174 000	881 000	1 139 000
Total Assets	11 448 000	10 096 000	9 917 000	8 024 000
Total Equity	1 830 000	1 182 000	658 000	1 030 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 574 000	5 225 000	5 132 000	4 823 000
Creditors	647 000	93 000	1 210 000	2 153 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	3 398 000	3 596 000	2 917 000	18 000
Total Current Debt	4 045 000	3 689 000	4 127 000	2 171 000
Total Equity and Debt	11 448 000	10 096 000	9 917 000	8 024 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,41 %	44,33 %	−56,53 %	−91,84 %
Debt-to-Equity Ratio	3,05	4,42	7,8	4,68
Operating Profit Margin	41,17 %	36,7 %	−18,23 %	−54,42 %
Current Ratio	0,09	0,05	0,21	0,52
Quick Ratio	0,09	0,05	0,21	0,52
Equity Ratio	0,16	0,12	0,07	0,13
Gross Profit Margin	99,18 %	98,03 %	100 %	99,89 %