FJELD BLOMSTER & ANLEGG AS

3095 EIDSFOSS

Finances

Share Ownership

Return on Equity

3,84 %

Current Ratio

2,5

Debt-to-Equity Ratio

0,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 294 000	1 559 000	1 690 000	1 360 000
Net Income	24 000	50 000	237 000	−19 000
Total Assets	1 059 000	943 000	825 000	494 000
Total Equity	625 000	602 000	552 000	315 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 294 000	1 559 000	1 690 000	1 360 000
Expenditure	2 269 000	1 500 000	1 392 000	1 388 000
Operating Profit	25 000	59 000	298 000	−28 000
Financial Income	5 000	5 000	5 000	3 000
Financial Costs	0	1 000	0	0
Financial Balance	5 000	4 000	5 000	3 000
Earnings Before Tax	30 000	63 000	302 000	−25 000
Tax	6 000	13 000	66 000	−6 000
Net Income	24 000	50 000	237 000	−19 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	100 000	67 000	35 000	27 000
Total Current Assets	959 000	876 000	790 000	467 000
Total Assets	1 059 000	943 000	825 000	494 000
Total Retained Equity	595 000	572 000	522 000	285 000
Total Equity	625 000	602 000	552 000	315 000
Total Long-Term Debt	50 000	44 000	49 000	24 000
Total Current Debt	383 000	297 000	224 000	155 000
Total Equity and Debt	1 059 000	943 000	825 000	494 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 054 000	1 524 000	1 571 000	1 519 000
Other Income	240 000	35 000	119 000	−159 000
Revenue	2 294 000	1 559 000	1 690 000	1 360 000
Cost of Goods Sold	837 000	407 000	285 000	406 000
Salary Costs	468 000	329 000	389 000	281 000
Depreciation	9 000	18 000	4 000	0
Impairment	0	0	0	0
Expenditure	2 269 000	1 500 000	1 392 000	1 388 000
Operating Profit	25 000	59 000	298 000	−28 000
Financial Income	5 000	5 000	5 000	3 000
Financial Costs	0	1 000	0	0
Financial Balance	5 000	4 000	5 000	3 000
Dividends	0	0	0	0
Net Income	24 000	50 000	237 000	−19 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	13 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	19 000	67 000	34 000	0
Total Tangible Assets	19 000	67 000	34 000	0
Total Fiancial Fixed Assets	82 000	0	1 000	14 000
Total Fixed Assets	100 000	67 000	35 000	27 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	741 000	815 000	653 000	209 000
Total Current Assets	959 000	876 000	790 000	467 000
Total Assets	1 059 000	943 000	825 000	494 000
Total Equity	625 000	602 000	552 000	315 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	50 000	44 000	49 000	24 000
Creditors	88 000	48 000	39 000	38 000
Unpaid Taxes	94 000	47 000	42 000	33 000
Dividends	0	0	0	0
Other Current Debt	201 000	185 000	115 000	84 000
Total Current Debt	383 000	297 000	224 000	155 000
Total Equity and Debt	1 059 000	943 000	825 000	494 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,84 %	8,31 %	42,93 %	−6,03 %
Debt-to-Equity Ratio	0,08	0,07	0,09	0,08
Operating Profit Margin	1,09 %	3,78 %	17,63 %	−2,06 %
Current Ratio	2,5	2,95	3,53	3,01
Quick Ratio	2,5	2,95	3,53	3,01
Equity Ratio	0,59	0,64	0,67	0,64
Gross Profit Margin	63,51 %	73,89 %	83,14 %	70,15 %