FJELL OG SKOG AS

4534 MARNARDAL

Finances

Share Ownership

Return on Equity

−3 %

Current Ratio

0,09

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	607 000	156 000	128 000	118 000
Net Income	25 000	−356 000	−343 000	−228 000
Total Assets	1 614 000	1 098 000	1 308 000	411 000
Total Equity	−834 000	−860 000	−503 000	−161 000

Income (NOK)	2022	2021	2020	2019
Revenue	607 000	156 000	128 000	118 000
Expenditure	582 000	513 000	471 000	346 000
Operating Profit	25 000	−358 000	−343 000	−228 000
Financial Income	0	2 000	0	0
Financial Costs	0	0	0	0
Financial Balance	0	2 000	0	0
Earnings Before Tax	25 000	−356 000	−343 000	−228 000
Tax	0	0	0	0
Net Income	25 000	−356 000	−343 000	−228 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 389 000	527 000	283 000	188 000
Total Current Assets	225 000	572 000	1 025 000	223 000
Total Assets	1 614 000	1 098 000	1 308 000	411 000
Total Retained Equity	−859 000	−884 000	−528 000	−185 000
Total Equity	−834 000	−860 000	−503 000	−161 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 448 000	1 958 000	1 811 000	571 000
Total Equity and Debt	1 614 000	1 098 000	1 308 000	411 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	105 000	91 000	128 000	118 000
Other Income	501 000	65 000	0	0
Revenue	607 000	156 000	128 000	118 000
Cost of Goods Sold	58 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	182 000	97 000	87 000	77 000
Impairment	0	0	0	0
Expenditure	582 000	513 000	471 000	346 000
Operating Profit	25 000	−358 000	−343 000	−228 000
Financial Income	0	2 000	0	0
Financial Costs	0	0	0	0
Financial Balance	0	2 000	0	0
Dividends	0	0	0	0
Net Income	25 000	−356 000	−343 000	−228 000

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	1 389 000	527 000	283 000	143 000
Total Tangible Assets	1 389 000	527 000	283 000	143 000
Total Fiancial Fixed Assets	0	0	0	45 000
Total Fixed Assets	1 389 000	527 000	283 000	188 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	131 000	32 000	12 000	88 000
Total Current Assets	225 000	572 000	1 025 000	223 000
Total Assets	1 614 000	1 098 000	1 308 000	411 000
Total Equity	−834 000	−860 000	−503 000	−161 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	42 000	50 000	0	0
Unpaid Taxes	0	14 000	0	0
Dividends	0	0	0	0
Other Current Debt	2 407 000	1 894 000	1 811 000	571 000
Total Current Debt	2 448 000	1 958 000	1 811 000	571 000
Total Equity and Debt	1 614 000	1 098 000	1 308 000	411 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3 %	41,4 %	68,19 %	141,61 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	4,12 %	−229,49 %	−267,97 %	−193,22 %
Current Ratio	0,09	0,29	0,57	0,39
Quick Ratio	0,09	0,29	0,57	0,39
Equity Ratio	−0,52	−0,78	−0,38	−0,39
Gross Profit Margin	90,44 %	100 %	100 %	100 %