FJØSET AS

7819 FOSSLANDSOSEN

Finances

Share Ownership

Return on Equity

−36,39 %

Current Ratio

4,24

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	651 000	822 000	353 000	603 000
Net Income	−123 000	168 000	14 000	−14 000
Total Assets	413 000	539 000	398 000	300 000
Total Equity	338 000	461 000	292 000	278 000

Income (NOK)	2022	2021	2020	2019
Revenue	651 000	822 000	353 000	603 000
Expenditure	807 000	606 000	339 000	621 000
Operating Profit	−157 000	216 000	15 000	−18 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−157 000	216 000	15 000	−18 000
Tax	−35 000	48 000	1 000	−3 000
Net Income	−123 000	168 000	14 000	−14 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	95 000	77 000	78 000	52 000
Total Current Assets	318 000	463 000	320 000	248 000
Total Assets	413 000	539 000	398 000	300 000
Total Retained Equity	308 000	431 000	262 000	248 000
Total Equity	338 000	461 000	292 000	278 000
Total Long-Term Debt	0	3 000	0	0
Total Current Debt	75 000	76 000	106 000	22 000
Total Equity and Debt	413 000	539 000	398 000	300 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	650 000	822 000	353 000	603 000
Other Income	1 000	0	0	0
Revenue	651 000	822 000	353 000	603 000
Cost of Goods Sold	156 000	13 000	4 000	14 000
Salary Costs	369 000	118 000	172 000	408 000
Depreciation	13 000	1 000	20 000	9 000
Impairment	0	0	0	0
Expenditure	807 000	606 000	339 000	621 000
Operating Profit	−157 000	216 000	15 000	−18 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−123 000	168 000	14 000	−14 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	31 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	63 000	77 000	78 000	52 000
Total Tangible Assets	63 000	77 000	78 000	52 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	95 000	77 000	78 000	52 000
Stock	0	0	0	0
Total Investments	1 000	1 000	1 000	1 000
Cash, Bank	308 000	386 000	157 000	110 000
Total Current Assets	318 000	463 000	320 000	248 000
Total Assets	413 000	539 000	398 000	300 000
Total Equity	338 000	461 000	292 000	278 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	3 000	0	0
Creditors	21 000	19 000	8 000	3 000
Unpaid Taxes	21 000	1 000	58 000	4 000
Dividends	0	0	0	0
Other Current Debt	33 000	11 000	38 000	16 000
Total Current Debt	75 000	76 000	106 000	22 000
Total Equity and Debt	413 000	539 000	398 000	300 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−36,39 %	36,44 %	4,79 %	−5,04 %
Debt-to-Equity Ratio	0	0,01	0	0
Operating Profit Margin	−24,12 %	26,28 %	4,25 %	−2,99 %
Current Ratio	4,24	6,09	3,02	11,27
Quick Ratio	4,24	6,09	3,02	11,27
Equity Ratio	0,82	0,86	0,73	0,93
Gross Profit Margin	76,04 %	98,42 %	98,87 %	97,68 %