FJERDINGELVA AS

7892 TRONES

Finances

Share Ownership

Return on Equity

−6,28 %

Current Ratio

1,73

Debt-to-Equity Ratio

1,8

Key figures (NOK)	2022	2021	2020	2019
Revenue	300 000	0	0	0
Net Income	−2 111 000	−1 891 000	−4 432 000	−1 299 000
Total Assets	94 407 000	90 811 000	76 421 000	45 276 000
Total Equity	33 641 000	34 302 000	25 693 000	2 557 000

Income (NOK)	2022	2021	2020	2019
Revenue	300 000	0	0	0
Expenditure	1 469 000	770 000	964 000	1 287 000
Operating Profit	−1 169 000	−770 000	−964 000	−1 287 000
Financial Income	0	0	0	0
Financial Costs	1 538 000	1 655 000	4 718 000	379 000
Financial Balance	−1 538 000	−1 655 000	−4 718 000	−379 000
Earnings Before Tax	−2 706 000	−2 424 000	−5 682 000	−1 666 000
Tax	−595 000	−533 000	−1 250 000	−366 000
Net Income	−2 111 000	−1 891 000	−4 432 000	−1 299 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	94 300 000	90 570 000	72 566 000	37 600 000
Total Current Assets	107 000	241 000	3 855 000	7 676 000
Total Assets	94 407 000	90 811 000	76 421 000	45 276 000
Total Retained Equity	−10 248 000	−8 137 000	−6 246 000	−1 814 000
Total Equity	33 641 000	34 302 000	25 693 000	2 557 000
Total Long-Term Debt	60 704 000	56 377 000	50 690 000	21 418 000
Total Current Debt	62 000	132 000	38 000	21 301 000
Total Equity and Debt	94 407 000	90 811 000	76 421 000	45 276 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	300 000	0	0	0
Other Income	0	0	0	0
Revenue	300 000	0	0	0
Cost of Goods Sold	320 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 469 000	770 000	964 000	1 287 000
Operating Profit	−1 169 000	−770 000	−964 000	−1 287 000
Financial Income	0	0	0	0
Financial Costs	1 538 000	1 655 000	4 718 000	379 000
Financial Balance	−1 538 000	−1 655 000	−4 718 000	−379 000
Dividends	0	0	0	0
Net Income	−2 111 000	−1 891 000	−4 432 000	−1 299 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	9 516 000	8 921 000	8 387 000	7 137 000
Real Eastate	84 784 000	81 650 000	64 179 000	30 462 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	84 784 000	81 650 000	64 179 000	30 462 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	94 300 000	90 570 000	72 566 000	37 600 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	29 000	133 000	1 623 000	3 334 000
Total Current Assets	107 000	241 000	3 855 000	7 676 000
Total Assets	94 407 000	90 811 000	76 421 000	45 276 000
Total Equity	33 641 000	34 302 000	25 693 000	2 557 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	60 704 000	56 377 000	50 690 000	21 418 000
Creditors	5 000	98 000	0	21 280 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	57 000	34 000	38 000	21 000
Total Current Debt	62 000	132 000	38 000	21 301 000
Total Equity and Debt	94 407 000	90 811 000	76 421 000	45 276 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−6,28 %	−5,51 %	−17,25 %	−50,8 %
Debt-to-Equity Ratio	1,8	1,64	1,97	8,38
Operating Profit Margin	−389,67 %	-	-	-
Current Ratio	1,73	1,83	101,45	0,36
Quick Ratio	1,73	1,83	101,45	0,36
Equity Ratio	0,36	0,38	0,34	0,06
Gross Profit Margin	−6,67 %	-	-	-