7 FJELL BOLIG AS

5224 NESTTUN

Finances

Share Ownership

Return on Equity

30,23 %

Current Ratio

5,34

Debt-to-Equity Ratio

5,6

Key figures (NOK)	2022	2021	2020	2019
Revenue	32 627 000	18 308 000	4 766 000	0
Net Income	1 496 000	1 650 000	573 000	−97 000
Total Assets	40 200 000	30 498 000	7 052 000	5 252 000
Total Equity	4 949 000	6 203 000	2 348 000	1 560 000

Income (NOK)	2022	2021	2020	2019
Revenue	32 627 000	18 308 000	4 766 000	0
Expenditure	31 135 000	16 659 000	4 193 000	77 000
Operating Profit	1 491 000	1 650 000	573 000	−77 000
Financial Income	4 000	0	0	0
Financial Costs	0	0	0	21 000
Financial Balance	4 000	0	0	−21 000
Earnings Before Tax	1 496 000	1 650 000	573 000	−97 000
Tax	0	0	0	0
Net Income	1 496 000	1 650 000	573 000	−97 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	40 200 000	30 498 000	7 052 000	5 252 000
Total Assets	40 200 000	30 498 000	7 052 000	5 252 000
Total Retained Equity	−57 000	93 000	−23 000	46 000
Total Equity	4 949 000	6 203 000	2 348 000	1 560 000
Total Long-Term Debt	27 726 000	20 982 000	4 355 000	3 630 000
Total Current Debt	7 524 000	3 313 000	349 000	62 000
Total Equity and Debt	40 200 000	30 498 000	7 052 000	5 252 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	32 627 000	18 308 000	4 766 000	0
Other Income	0	0	0	0
Revenue	32 627 000	18 308 000	4 766 000	0
Cost of Goods Sold	30 883 000	16 607 000	4 064 000	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	31 135 000	16 659 000	4 193 000	77 000
Operating Profit	1 491 000	1 650 000	573 000	−77 000
Financial Income	4 000	0	0	0
Financial Costs	0	0	0	21 000
Financial Balance	4 000	0	0	−21 000
Dividends	0	0	0	0
Net Income	1 496 000	1 650 000	573 000	−97 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	10 947 000	7 213 000	2 245 000	4 626 000
Total Investments	0	0	0	0
Cash, Bank	391 000	31 000	2 000	207 000
Total Current Assets	40 200 000	30 498 000	7 052 000	5 252 000
Total Assets	40 200 000	30 498 000	7 052 000	5 252 000
Total Equity	4 949 000	6 203 000	2 348 000	1 560 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	27 726 000	20 982 000	4 355 000	3 630 000
Creditors	6 532 000	3 292 000	329 000	41 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	992 000	21 000	21 000	21 000
Total Current Debt	7 524 000	3 313 000	349 000	62 000
Total Equity and Debt	40 200 000	30 498 000	7 052 000	5 252 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,23 %	26,6 %	24,4 %	−6,22 %
Debt-to-Equity Ratio	5,6	3,38	1,85	2,33
Operating Profit Margin	4,57 %	9,01 %	12,02 %	-
Current Ratio	5,34	9,21	20,21	84,71
Quick Ratio	−11,74	−7,82	−3,72	−1,15
Equity Ratio	0,12	0,2	0,33	0,3
Gross Profit Margin	5,35 %	9,29 %	14,73 %	-