FJORDGATA 10 AS

7013 TRONDHEIM

Finances

Share Ownership

Return on Equity

25,13 %

Current Ratio

1,07

Debt-to-Equity Ratio

17,62

Key figures (NOK)	2022	2021	2020	2019
Revenue	738 000	853 000	641 000	916 000
Net Income	97 000	315 000	−536 000	−165 000
Total Assets	7 341 000	7 476 000	7 725 000	6 517 000
Total Equity	386 000	288 000	−27 000	703 000

Income (NOK)	2022	2021	2020	2019
Revenue	738 000	853 000	641 000	916 000
Expenditure	357 000	333 000	836 000	841 000
Operating Profit	381 000	520 000	−196 000	76 000
Financial Income	0	0	3 000	0
Financial Costs	314 000	273 000	364 000	288 000
Financial Balance	−314 000	−273 000	−361 000	−288 000
Earnings Before Tax	67 000	247 000	−556 000	−212 000
Tax	−31 000	−68 000	−20 000	−47 000
Net Income	97 000	315 000	−536 000	−165 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 174 000	7 452 000	7 711 000	6 465 000
Total Current Assets	167 000	25 000	15 000	52 000
Total Assets	7 341 000	7 476 000	7 725 000	6 517 000
Total Retained Equity	351 000	253 000	−62 000	668 000
Total Equity	386 000	288 000	−27 000	703 000
Total Long-Term Debt	6 800 000	7 050 000	7 350 000	5 393 000
Total Current Debt	156 000	138 000	402 000	421 000
Total Equity and Debt	7 341 000	7 476 000	7 725 000	6 517 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	738 000	853 000	641 000	916 000
Revenue	738 000	853 000	641 000	916 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	53 000	53 000	48 000	48 000
Impairment	0	0	0	0
Expenditure	357 000	333 000	836 000	841 000
Operating Profit	381 000	520 000	−196 000	76 000
Financial Income	0	0	3 000	0
Financial Costs	314 000	273 000	364 000	288 000
Financial Balance	−314 000	−273 000	−361 000	−288 000
Dividends	0	0	0	0
Net Income	97 000	315 000	−536 000	−165 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	80 000	49 000	0	0
Real Eastate	1 998 000	2 828 000	2 882 000	2 638 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	777 000	0	0	0
Total Tangible Assets	2 775 000	2 828 000	2 882 000	2 638 000
Total Fiancial Fixed Assets	4 319 000	4 574 000	4 829 000	3 828 000
Total Fixed Assets	7 174 000	7 452 000	7 711 000	6 465 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	29 000	40 000	15 000	13 000
Total Current Assets	167 000	25 000	15 000	52 000
Total Assets	7 341 000	7 476 000	7 725 000	6 517 000
Total Equity	386 000	288 000	−27 000	703 000
Short-Term Group Debt	12 000	12 000	−13 000	0
Total Long-Term Debt	6 800 000	7 050 000	7 350 000	5 393 000
Creditors	6 000	27 000	368 000	313 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	138 000	100 000	47 000	44 000
Total Current Debt	156 000	138 000	402 000	421 000
Total Equity and Debt	7 341 000	7 476 000	7 725 000	6 517 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,13 %	109,38 %	1 985,19 %	−23,47 %
Debt-to-Equity Ratio	17,62	24,48	−272,22	7,67
Operating Profit Margin	51,63 %	60,96 %	−30,58 %	8,3 %
Current Ratio	1,07	0,18	0,04	0,12
Quick Ratio	1,07	0,18	0,04	0,12
Equity Ratio	0,05	0,04	−0	0,11
Gross Profit Margin	100 %	100 %	100 %	100 %