FJELDSTAD BYGG AS

1624 GRESSVIK

Finances

Share Ownership

Return on Equity

4,6 %

Current Ratio

2,32

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	28 986 000	34 878 000	31 719 000	23 629 000
Net Income	125 000	1 349 000	2 813 000	−950 000
Total Assets	4 621 000	6 601 000	5 716 000	3 990 000
Total Equity	2 720 000	2 595 000	1 246 000	−566 000

Income (NOK)	2022	2021	2020	2019
Revenue	28 986 000	34 878 000	31 719 000	23 629 000
Expenditure	28 798 000	33 127 000	28 318 000	24 543 000
Operating Profit	188 000	1 751 000	3 401 000	−915 000
Financial Income	0	0	0	0
Financial Costs	8 000	6 000	20 000	36 000
Financial Balance	−8 000	−6 000	−20 000	−36 000
Earnings Before Tax	181 000	1 745 000	3 380 000	−950 000
Tax	56 000	396 000	568 000	0
Net Income	125 000	1 349 000	2 813 000	−950 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	206 000	241 000	134 000	164 000
Total Current Assets	4 415 000	6 360 000	5 582 000	3 826 000
Total Assets	4 621 000	6 601 000	5 716 000	3 990 000
Total Retained Equity	2 620 000	2 495 000	1 146 000	−666 000
Total Equity	2 720 000	2 595 000	1 246 000	−566 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 901 000	4 005 000	4 470 000	4 556 000
Total Equity and Debt	4 621 000	6 601 000	5 716 000	3 990 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	28 986 000	34 878 000	31 668 000	23 629 000
Other Income	0	0	51 000	0
Revenue	28 986 000	34 878 000	31 719 000	23 629 000
Cost of Goods Sold	21 538 000	25 689 000	22 143 000	18 044 000
Salary Costs	4 455 000	4 974 000	3 932 000	4 268 000
Depreciation	35 000	35 000	28 000	23 000
Impairment	0	0	0	0
Expenditure	28 798 000	33 127 000	28 318 000	24 543 000
Operating Profit	188 000	1 751 000	3 401 000	−915 000
Financial Income	0	0	0	0
Financial Costs	8 000	6 000	20 000	36 000
Financial Balance	−8 000	−6 000	−20 000	−36 000
Dividends	0	0	1 000 000	0
Net Income	125 000	1 349 000	2 813 000	−950 000

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	184 000	219 000	112 000	142 000
Total Tangible Assets	184 000	219 000	112 000	142 000
Total Fiancial Fixed Assets	22 000	22 000	22 000	22 000
Total Fixed Assets	206 000	241 000	134 000	164 000
Stock	2 459 000	2 330 000	1 841 000	1 750 000
Total Investments	0	0	0	0
Cash, Bank	832 000	1 903 000	1 863 000	690 000
Total Current Assets	4 415 000	6 360 000	5 582 000	3 826 000
Total Assets	4 621 000	6 601 000	5 716 000	3 990 000
Total Equity	2 720 000	2 595 000	1 246 000	−566 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	963 000	1 699 000	1 285 000	3 696 000
Unpaid Taxes	503 000	988 000	945 000	481 000
Dividends	0	0	1 000 000	0
Other Current Debt	379 000	923 000	672 000	379 000
Total Current Debt	1 901 000	4 005 000	4 470 000	4 556 000
Total Equity and Debt	4 621 000	6 601 000	5 716 000	3 990 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,6 %	51,98 %	225,76 %	167,84 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	0,65 %	5,02 %	10,72 %	−3,87 %
Current Ratio	2,32	1,59	1,25	0,84
Quick Ratio	−7,91	3,8	2,12	1,36
Equity Ratio	0,59	0,39	0,22	−0,14
Gross Profit Margin	25,7 %	26,35 %	30,19 %	23,64 %