FJORDGT 33 AS

7010 TRONDHEIM

Finances

Share Ownership

Return on Equity

−50 %

Current Ratio

1,32

Debt-to-Equity Ratio

21,23

Key figures (NOK)	2022	2021	2020	2019
Revenue	531 000	551 000	526 000	0
Net Income	−148 000	−158 000	−259 000	−28 000
Total Assets	6 684 000	6 803 000	6 976 000	6 695 000
Total Equity	296 000	443 000	602 000	831 000

Income (NOK)	2022	2021	2020	2019
Revenue	531 000	551 000	526 000	0
Expenditure	306 000	438 000	639 000	25 000
Operating Profit	224 000	113 000	−113 000	−25 000
Financial Income	0	0	0	267 000
Financial Costs	414 000	315 000	248 000	270 000
Financial Balance	−414 000	−315 000	−248 000	−3 000
Earnings Before Tax	−189 000	−203 000	−362 000	−28 000
Tax	−42 000	−45 000	−103 000	0
Net Income	−148 000	−158 000	−259 000	−28 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 546 000	6 650 000	6 751 000	6 400 000
Total Current Assets	137 000	153 000	226 000	295 000
Total Assets	6 684 000	6 803 000	6 976 000	6 695 000
Total Retained Equity	−934 000	−787 000	−628 000	−399 000
Total Equity	296 000	443 000	602 000	831 000
Total Long-Term Debt	6 284 000	6 246 000	6 246 000	5 818 000
Total Current Debt	104 000	114 000	129 000	46 000
Total Equity and Debt	6 684 000	6 803 000	6 976 000	6 695 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	531 000	551 000	526 000	0
Revenue	531 000	551 000	526 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	145 000	145 000	145 000	0
Impairment	0	0	0	0
Expenditure	306 000	438 000	639 000	25 000
Operating Profit	224 000	113 000	−113 000	−25 000
Financial Income	0	0	0	267 000
Financial Costs	414 000	315 000	248 000	270 000
Financial Balance	−414 000	−315 000	−248 000	−3 000
Dividends	0	0	0	0
Net Income	−148 000	−158 000	−259 000	−28 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	117 000	75 000	30 000	0
Real Eastate	6 429 000	6 575 000	6 720 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 429 000	6 575 000	6 720 000	0
Total Fiancial Fixed Assets	0	0	0	6 400 000
Total Fixed Assets	6 546 000	6 650 000	6 751 000	6 400 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	110 000	153 000	206 000	2 000
Total Current Assets	137 000	153 000	226 000	295 000
Total Assets	6 684 000	6 803 000	6 976 000	6 695 000
Total Equity	296 000	443 000	602 000	831 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 284 000	6 246 000	6 246 000	5 818 000
Creditors	0	0	−7 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	104 000	114 000	136 000	46 000
Total Current Debt	104 000	114 000	129 000	46 000
Total Equity and Debt	6 684 000	6 803 000	6 976 000	6 695 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−50 %	−35,67 %	−43,02 %	−3,37 %
Debt-to-Equity Ratio	21,23	14,1	10,38	7
Operating Profit Margin	42,18 %	20,51 %	−21,48 %	-
Current Ratio	1,32	1,34	1,75	6,41
Quick Ratio	1,32	1,34	1,75	6,41
Equity Ratio	0,04	0,07	0,09	0,12
Gross Profit Margin	100 %	100 %	100 %	-