FJELLPARTNER AS

7606 LEVANGER

Finances

Share Ownership

Return on Equity

−5,06 %

Current Ratio

10,82

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	167 000	169 000	0	0
Net Income	−81 000	97 000	−15 000	5 000
Total Assets	1 640 000	1 731 000	1 615 000	1 600 000
Total Equity	1 601 000	1 682 000	1 585 000	1 600 000

Income (NOK)	2022	2021	2020	2019
Revenue	167 000	169 000	0	0
Expenditure	271 000	45 000	33 000	33 000
Operating Profit	−104 000	125 000	−33 000	−33 000
Financial Income	0	0	14 000	39 000
Financial Costs	0	0	0	0
Financial Balance	0	0	14 000	39 000
Earnings Before Tax	−104 000	125 000	−19 000	6 000
Tax	−23 000	27 000	−4 000	1 000
Net Income	−81 000	97 000	−15 000	5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 219 000	1 118 000	1 076 000	1 127 000
Total Current Assets	422 000	613 000	538 000	473 000
Total Assets	1 640 000	1 731 000	1 615 000	1 600 000
Total Retained Equity	−61 000	20 000	−77 000	−62 000
Total Equity	1 601 000	1 682 000	1 585 000	1 600 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	39 000	49 000	30 000	0
Total Equity and Debt	1 640 000	1 731 000	1 615 000	1 600 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	167 000	169 000	0	0
Other Income	0	0	0	0
Revenue	167 000	169 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	249 000	19 000	0	0
Impairment	0	0	0	0
Expenditure	271 000	45 000	33 000	33 000
Operating Profit	−104 000	125 000	−33 000	−33 000
Financial Income	0	0	14 000	39 000
Financial Costs	0	0	0	0
Financial Balance	0	0	14 000	39 000
Dividends	0	0	0	0
Net Income	−81 000	97 000	−15 000	5 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 219 000	1 118 000	1 076 000	18 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	1 109 000
Total Fixed Assets	1 219 000	1 118 000	1 076 000	1 127 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	404 000	613 000	519 000	373 000
Total Current Assets	422 000	613 000	538 000	473 000
Total Assets	1 640 000	1 731 000	1 615 000	1 600 000
Total Equity	1 601 000	1 682 000	1 585 000	1 600 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	39 000	33 000	30 000	0
Unpaid Taxes	0	1 000	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	39 000	49 000	30 000	0
Total Equity and Debt	1 640 000	1 731 000	1 615 000	1 600 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5,06 %	5,77 %	−0,95 %	0,31 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−62,28 %	73,96 %	-	-
Current Ratio	10,82	12,51	17,93	-
Quick Ratio	10,82	12,51	17,93	-
Equity Ratio	0,98	0,97	0,98	1
Gross Profit Margin	100 %	100 %	-	-