FJOGSTAD AS

4312 SANDNES

Finances

Return on Equity

−2,54 %

Current Ratio

1,67

Debt-to-Equity Ratio

1,66

Key figures (NOK)	2022	2021	2020	2019
Revenue	160 166 000	184 135 000	171 430 000	195 932 000
Net Income	−1 279 000	−21 669 000	−15 413 000	4 298 000
Total Assets	228 557 000	227 725 000	289 466 000	283 503 000
Total Equity	50 393 000	51 672 000	73 341 000	88 754 000

Income (NOK)	2022	2021	2020	2019
Revenue	160 166 000	184 135 000	171 430 000	195 932 000
Expenditure	154 607 000	202 818 000	184 615 000	191 855 000
Operating Profit	5 558 000	−18 682 000	−13 184 000	4 077 000
Financial Income	−408 000	2 404 000	4 669 000	7 314 000
Financial Costs	6 402 000	5 240 000	7 432 000	6 355 000
Financial Balance	−6 810 000	−2 836 000	−2 763 000	959 000
Earnings Before Tax	−1 252 000	−21 519 000	−15 947 000	5 036 000
Tax	28 000	150 000	−533 000	738 000
Net Income	−1 279 000	−21 669 000	−15 413 000	4 298 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	70 916 000	74 917 000	78 975 000	80 730 000
Total Current Assets	157 641 000	152 809 000	210 491 000	202 772 000
Total Assets	228 557 000	227 725 000	289 466 000	283 503 000
Total Retained Equity	29 262 000	30 541 000	39 918 000	55 331 000
Total Equity	50 393 000	51 672 000	73 341 000	88 754 000
Total Long-Term Debt	83 899 000	95 031 000	103 047 000	110 965 000
Total Current Debt	94 265 000	81 023 000	113 078 000	83 783 000
Total Equity and Debt	228 557 000	227 725 000	289 466 000	283 503 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	159 002 000	183 154 000	170 380 000	194 919 000
Other Income	1 164 000	981 000	1 050 000	1 014 000
Revenue	160 166 000	184 135 000	171 430 000	195 932 000
Cost of Goods Sold	101 837 000	151 618 000	129 589 000	132 669 000
Salary Costs	38 856 000	37 277 000	40 262 000	42 461 000
Depreciation	2 179 000	3 282 000	3 250 000	2 980 000
Impairment	0	0	0	0
Expenditure	154 607 000	202 818 000	184 615 000	191 855 000
Operating Profit	5 558 000	−18 682 000	−13 184 000	4 077 000
Financial Income	−408 000	2 404 000	4 669 000	7 314 000
Financial Costs	6 402 000	5 240 000	7 432 000	6 355 000
Financial Balance	−6 810 000	−2 836 000	−2 763 000	959 000
Dividends	0	0	0	0
Net Income	−1 279 000	−21 669 000	−15 413 000	4 298 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	887 000	1 855 000
Total Intangible Assets	3 600 000	3 622 000	4 660 000	5 094 000
Real Eastate	44 569 000	45 891 000	47 454 000	45 980 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 545 000	2 059 000	2 405 000	2 185 000
Total Tangible Assets	46 114 000	47 950 000	49 859 000	48 165 000
Total Fiancial Fixed Assets	21 201 000	23 344 000	24 456 000	27 471 000
Total Fixed Assets	70 916 000	74 917 000	78 975 000	80 730 000
Stock	106 130 000	88 195 000	121 762 000	139 578 000
Total Investments	0	0	0	0
Cash, Bank	1 315 000	1 341 000	5 529 000	1 647 000
Total Current Assets	157 641 000	152 809 000	210 491 000	202 772 000
Total Assets	228 557 000	227 725 000	289 466 000	283 503 000
Total Equity	50 393 000	51 672 000	73 341 000	88 754 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	83 899 000	95 031 000	103 047 000	110 965 000
Creditors	10 890 000	14 534 000	12 017 000	8 647 000
Unpaid Taxes	3 956 000	5 295 000	6 214 000	5 721 000
Dividends	0	0	0	0
Other Current Debt	16 759 000	14 919 000	20 312 000	8 454 000
Total Current Debt	94 265 000	81 023 000	113 078 000	83 783 000
Total Equity and Debt	228 557 000	227 725 000	289 466 000	283 503 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,54 %	−41,94 %	−21,02 %	4,84 %
Debt-to-Equity Ratio	1,66	1,84	1,41	1,25
Operating Profit Margin	3,47 %	−10,15 %	−7,69 %	2,08 %
Current Ratio	1,67	1,89	1,86	2,42
Quick Ratio	−13,29	−21,31	−24,24	−3,63
Equity Ratio	0,22	0,23	0,25	0,31
Gross Profit Margin	36,42 %	17,66 %	24,41 %	32,29 %