FJELDHØI BYGG AS

1781 HALDEN

Finances

Share Ownership

Return on Equity

395,29 %

Current Ratio

1,03

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 471 000	7 967 000	7 760 000	6 433 000
Net Income	755 000	−801 000	44 000	189 000
Total Assets	2 926 000	2 248 000	2 442 000	3 249 000
Total Equity	191 000	−564 000	237 000	192 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 471 000	7 967 000	7 760 000	6 433 000
Expenditure	8 499 000	8 985 000	7 674 000	6 087 000
Operating Profit	972 000	−1 017 000	87 000	346 000
Financial Income	5 000	1 000	0	0
Financial Costs	8 000	10 000	30 000	111 000
Financial Balance	−3 000	−9 000	−30 000	−111 000
Earnings Before Tax	970 000	−1 027 000	57 000	236 000
Tax	214 000	−226 000	13 000	46 000
Net Income	755 000	−801 000	44 000	189 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	106 000	1 009 000	956 000	892 000
Total Current Assets	2 820 000	1 239 000	1 486 000	2 356 000
Total Assets	2 926 000	2 248 000	2 442 000	3 249 000
Total Retained Equity	167 000	−589 000	212 000	168 000
Total Equity	191 000	−564 000	237 000	192 000
Total Long-Term Debt	1 000	486 000	485 000	1 399 000
Total Current Debt	2 734 000	2 327 000	1 720 000	1 657 000
Total Equity and Debt	2 926 000	2 248 000	2 442 000	3 249 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 576 000	7 967 000	7 760 000	5 874 000
Other Income	895 000	0	0	560 000
Revenue	9 471 000	7 967 000	7 760 000	6 433 000
Cost of Goods Sold	4 221 000	4 294 000	3 764 000	2 919 000
Salary Costs	2 948 000	3 405 000	2 710 000	2 545 000
Depreciation	201 000	269 000	197 000	15 000
Impairment	0	0	0	0
Expenditure	8 499 000	8 985 000	7 674 000	6 087 000
Operating Profit	972 000	−1 017 000	87 000	346 000
Financial Income	5 000	1 000	0	0
Financial Costs	8 000	10 000	30 000	111 000
Financial Balance	−3 000	−9 000	−30 000	−111 000
Dividends	0	0	0	0
Net Income	755 000	−801 000	44 000	189 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	13 000	227 000	1 000	0
Real Eastate	0	488 000	412 000	400 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	93 000	294 000	543 000	492 000
Total Tangible Assets	93 000	782 000	955 000	892 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	106 000	1 009 000	956 000	892 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	259 000	110 000	1 248 000	192 000
Total Current Assets	2 820 000	1 239 000	1 486 000	2 356 000
Total Assets	2 926 000	2 248 000	2 442 000	3 249 000
Total Equity	191 000	−564 000	237 000	192 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	486 000	485 000	1 399 000
Creditors	652 000	376 000	295 000	954 000
Unpaid Taxes	540 000	488 000	655 000	228 000
Dividends	0	0	0	0
Other Current Debt	1 542 000	1 443 000	727 000	458 000
Total Current Debt	2 734 000	2 327 000	1 720 000	1 657 000
Total Equity and Debt	2 926 000	2 248 000	2 442 000	3 249 000

Financial indicators	2022	2021	2020	2019
Return on Equity	395,29 %	142,02 %	18,57 %	98,44 %
Debt-to-Equity Ratio	0,01	−0,86	2,05	7,29
Operating Profit Margin	10,26 %	−12,77 %	1,12 %	5,38 %
Current Ratio	1,03	0,53	0,86	1,42
Quick Ratio	1,03	0,53	0,86	1,42
Equity Ratio	0,07	−0,25	0,1	0,06
Gross Profit Margin	55,43 %	46,1 %	51,49 %	54,62 %