FJORDBUEN AS

4407 FLEKKEFJORD

Finances

Return on Equity

66,22 %

Current Ratio

2,42

Debt-to-Equity Ratio

0,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 218 000	2 425 000	3 741 000	4 364 000
Net Income	6 559 000	−500 000	409 000	878 000
Total Assets	12 769 000	4 212 000	5 237 000	4 925 000
Total Equity	9 905 000	3 346 000	3 846 000	3 437 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 218 000	2 425 000	3 741 000	4 364 000
Expenditure	3 783 000	3 070 000	3 224 000	3 260 000
Operating Profit	8 435 000	−644 000	517 000	1 104 000
Financial Income	14 000	4 000	10 000	23 000
Financial Costs	39 000	1 000	1 000	0
Financial Balance	−25 000	3 000	9 000	23 000
Earnings Before Tax	8 410 000	−641 000	525 000	1 126 000
Tax	1 850 000	−141 000	116 000	248 000
Net Income	6 559 000	−500 000	409 000	878 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 256 000	2 603 000	2 824 000	1 578 000
Total Current Assets	2 513 000	1 609 000	2 412 000	3 347 000
Total Assets	12 769 000	4 212 000	5 237 000	4 925 000
Total Retained Equity	9 875 000	3 316 000	3 816 000	3 407 000
Total Equity	9 905 000	3 346 000	3 846 000	3 437 000
Total Long-Term Debt	1 823 000	187 000	328 000	394 000
Total Current Debt	1 040 000	679 000	1 063 000	1 094 000
Total Equity and Debt	12 769 000	4 212 000	5 237 000	4 925 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 839 000	2 425 000	3 741 000	4 314 000
Other Income	8 379 000	0	0	50 000
Revenue	12 218 000	2 425 000	3 741 000	4 364 000
Cost of Goods Sold	0	0	0	4 000
Salary Costs	1 859 000	1 569 000	1 926 000	2 028 000
Depreciation	282 000	204 000	204 000	204 000
Impairment	0	0	0	0
Expenditure	3 783 000	3 070 000	3 224 000	3 260 000
Operating Profit	8 435 000	−644 000	517 000	1 104 000
Financial Income	14 000	4 000	10 000	23 000
Financial Costs	39 000	1 000	1 000	0
Financial Balance	−25 000	3 000	9 000	23 000
Dividends	0	0	0	0
Net Income	6 559 000	−500 000	409 000	878 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 900 000	0	0	0
Real Eastate	122 000	122 000	122 000	122 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	210 000	311 000	412 000	513 000
Total Tangible Assets	6 005 000	1 151 000	1 355 000	1 558 000
Total Fiancial Fixed Assets	1 351 000	1 452 000	1 470 000	20 000
Total Fixed Assets	10 256 000	2 603 000	2 824 000	1 578 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 487 000	1 511 000	2 209 000	3 179 000
Total Current Assets	2 513 000	1 609 000	2 412 000	3 347 000
Total Assets	12 769 000	4 212 000	5 237 000	4 925 000
Total Equity	9 905 000	3 346 000	3 846 000	3 437 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 823 000	187 000	328 000	394 000
Creditors	69 000	81 000	221 000	96 000
Unpaid Taxes	326 000	139 000	363 000	474 000
Dividends	0	0	0	0
Other Current Debt	432 000	459 000	297 000	217 000
Total Current Debt	1 040 000	679 000	1 063 000	1 094 000
Total Equity and Debt	12 769 000	4 212 000	5 237 000	4 925 000

Financial indicators	2022	2021	2020	2019
Return on Equity	66,22 %	−14,94 %	10,63 %	25,55 %
Debt-to-Equity Ratio	0,18	0,06	0,09	0,11
Operating Profit Margin	69,04 %	−26,56 %	13,82 %	25,3 %
Current Ratio	2,42	2,37	2,27	3,06
Quick Ratio	2,42	2,37	2,27	3,06
Equity Ratio	0,78	0,79	0,73	0,7
Gross Profit Margin	100 %	100 %	100 %	99,91 %