FJELLBROTT EIENDOM AS

3015 DRAMMEN

Finances

Share Ownership

Return on Equity

506,67 %

Current Ratio

0,2

Debt-to-Equity Ratio

0,37

Key figures (NOK)	2022	2021	2020	2019
Revenue	581 000	388 000	86 000	0
Net Income	304 000	341 000	−444 000	−410 000
Total Assets	435 000	697 000	2 457 000	849 000
Total Equity	60 000	−10 000	−351 000	−1 961 000

Income (NOK)	2022	2021	2020	2019
Revenue	581 000	388 000	86 000	0
Expenditure	191 000	44 000	898 000	406 000
Operating Profit	390 000	344 000	−812 000	−406 000
Financial Income	0	0	0	0
Financial Costs	0	0	28 000	3 000
Financial Balance	0	0	−28 000	−3 000
Earnings Before Tax	389 000	344 000	−840 000	−410 000
Tax	86 000	3 000	−396 000	0
Net Income	304 000	341 000	−444 000	−410 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	364 000	532 000	0	782 000
Total Current Assets	71 000	165 000	2 457 000	67 000
Total Assets	435 000	697 000	2 457 000	849 000
Total Retained Equity	−1 881 000	−1 951 000	−2 292 000	−1 991 000
Total Equity	60 000	−10 000	−351 000	−1 961 000
Total Long-Term Debt	22 000	3 000	0	0
Total Current Debt	353 000	705 000	2 808 000	2 809 000
Total Equity and Debt	435 000	697 000	2 457 000	849 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	315 000	222 000	0	0
Other Income	266 000	166 000	86 000	0
Revenue	581 000	388 000	86 000	0
Cost of Goods Sold	0	0	49 000	7 000
Salary Costs	0	0	0	15 000
Depreciation	92 000	28 000	0	195 000
Impairment	0	0	0	0
Expenditure	191 000	44 000	898 000	406 000
Operating Profit	390 000	344 000	−812 000	−406 000
Financial Income	0	0	0	0
Financial Costs	0	0	28 000	3 000
Financial Balance	0	0	−28 000	−3 000
Dividends	0	0	0	0
Net Income	304 000	341 000	−444 000	−410 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	587 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	364 000	532 000	0	195 000
Total Tangible Assets	364 000	532 000	0	782 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	364 000	532 000	0	782 000
Stock	0	0	0	49 000
Total Investments	0	0	0	0
Cash, Bank	70 000	72 000	7 000	3 000
Total Current Assets	71 000	165 000	2 457 000	67 000
Total Assets	435 000	697 000	2 457 000	849 000
Total Equity	60 000	−10 000	−351 000	−1 961 000
Short-Term Group Debt	300 000	560 000	60 000	26 000
Total Long-Term Debt	22 000	3 000	0	0
Creditors	18 000	3 000	25 000	85 000
Unpaid Taxes	35 000	18 000	0	0
Dividends	0	0	0	0
Other Current Debt	0	124 000	2 723 000	2 699 000
Total Current Debt	353 000	705 000	2 808 000	2 809 000
Total Equity and Debt	435 000	697 000	2 457 000	849 000

Financial indicators	2022	2021	2020	2019
Return on Equity	506,67 %	−3 410 %	126,5 %	20,91 %
Debt-to-Equity Ratio	0,37	−0,3	−0	−0
Operating Profit Margin	67,13 %	88,66 %	−944,19 %	-
Current Ratio	0,2	0,23	0,88	0,02
Quick Ratio	0,2	0,23	0,88	0,02
Equity Ratio	0,14	−0,01	−0,14	−2,31
Gross Profit Margin	100 %	100 %	43,02 %	-