FJORDKONGEN AS

6149 ÅRAM

Finances

Share Ownership

Return on Equity

3,59 %

Current Ratio

0,08

Debt-to-Equity Ratio

0,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 829 000	1 054 000	3 030 000	3 368 000
Net Income	131 000	−1 755 000	−131 000	661 000
Total Assets	5 347 000	6 564 000	7 171 000	5 839 000
Total Equity	3 649 000	3 518 000	5 273 000	1 409 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 829 000	1 054 000	3 030 000	3 368 000
Expenditure	3 614 000	2 711 000	3 040 000	2 314 000
Operating Profit	214 000	−1 657 000	−10 000	1 054 000
Financial Income	17 000	0	6 000	7 000
Financial Costs	100 000	98 000	127 000	400 000
Financial Balance	−83 000	−98 000	−121 000	−393 000
Earnings Before Tax	131 000	−1 755 000	−131 000	661 000
Tax	0	0	0	0
Net Income	131 000	−1 755 000	−131 000	661 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 254 000	6 247 000	7 015 000	5 139 000
Total Current Assets	93 000	317 000	157 000	700 000
Total Assets	5 347 000	6 564 000	7 171 000	5 839 000
Total Retained Equity	131 000	0	357 000	488 000
Total Equity	3 649 000	3 518 000	5 273 000	1 409 000
Total Long-Term Debt	489 000	655 000	842 000	0
Total Current Debt	1 210 000	2 392 000	1 057 000	4 430 000
Total Equity and Debt	5 347 000	6 564 000	7 171 000	5 839 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 804 000	1 054 000	3 030 000	3 118 000
Other Income	25 000	0	0	250 000
Revenue	3 829 000	1 054 000	3 030 000	3 368 000
Cost of Goods Sold	34 000	72 000	30 000	0
Salary Costs	755 000	90 000	148 000	251 000
Depreciation	993 000	979 000	825 000	652 000
Impairment	0	0	0	0
Expenditure	3 614 000	2 711 000	3 040 000	2 314 000
Operating Profit	214 000	−1 657 000	−10 000	1 054 000
Financial Income	17 000	0	6 000	7 000
Financial Costs	100 000	98 000	127 000	400 000
Financial Balance	−83 000	−98 000	−121 000	−393 000
Dividends	0	0	0	0
Net Income	131 000	−1 755 000	−131 000	661 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	57 000	91 000	93 000	20 000
Total Tangible Assets	5 254 000	6 247 000	7 007 000	5 132 000
Total Fiancial Fixed Assets	0	0	7 000	7 000
Total Fixed Assets	5 254 000	6 247 000	7 015 000	5 139 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	7 000	1 000	6 000	634 000
Total Current Assets	93 000	317 000	157 000	700 000
Total Assets	5 347 000	6 564 000	7 171 000	5 839 000
Total Equity	3 649 000	3 518 000	5 273 000	1 409 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	489 000	655 000	842 000	0
Creditors	422 000	838 000	0	212 000
Unpaid Taxes	17 000	0	0	30 000
Dividends	0	0	0	0
Other Current Debt	770 000	1 554 000	1 057 000	4 188 000
Total Current Debt	1 210 000	2 392 000	1 057 000	4 430 000
Total Equity and Debt	5 347 000	6 564 000	7 171 000	5 839 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,59 %	−49,89 %	−2,48 %	46,91 %
Debt-to-Equity Ratio	0,13	0,19	0,16	0
Operating Profit Margin	5,59 %	−157,21 %	−0,33 %	31,29 %
Current Ratio	0,08	0,13	0,15	0,16
Quick Ratio	0,08	0,13	0,15	0,16
Equity Ratio	0,68	0,54	0,74	0,24
Gross Profit Margin	99,11 %	93,17 %	99,01 %	100 %