FJELLBUENE AS

1366 LYSAKER

Finances

Share Ownership

Return on Equity

−7,39 %

Current Ratio

0,15

Debt-to-Equity Ratio

0,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	267 000	139 000	39 000	148 000
Net Income	−313 000	−348 000	−419 000	−315 000
Total Assets	5 605 000	5 836 000	6 140 000	6 430 000
Total Equity	4 236 000	4 549 000	4 896 000	5 316 000

Income (NOK)	2022	2021	2020	2019
Revenue	267 000	139 000	39 000	148 000
Expenditure	544 000	458 000	428 000	432 000
Operating Profit	−276 000	−319 000	−388 000	−283 000
Financial Income	2 000	3 000	3 000	3 000
Financial Costs	39 000	31 000	34 000	34 000
Financial Balance	−37 000	−28 000	−31 000	−31 000
Earnings Before Tax	−313 000	−348 000	−419 000	−315 000
Tax	0	0	0	0
Net Income	−313 000	−348 000	−419 000	−315 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 532 000	5 813 000	6 094 000	6 375 000
Total Current Assets	73 000	23 000	45 000	54 000
Total Assets	5 605 000	5 836 000	6 140 000	6 430 000
Total Retained Equity	−1 788 000	−1 476 000	−1 128 000	−709 000
Total Equity	4 236 000	4 549 000	4 896 000	5 316 000
Total Long-Term Debt	890 000	933 000	978 000	1 020 000
Total Current Debt	479 000	354 000	265 000	94 000
Total Equity and Debt	5 605 000	5 836 000	6 140 000	6 430 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 000	2 000	2 000	8 000
Other Income	257 000	137 000	37 000	140 000
Revenue	267 000	139 000	39 000	148 000
Cost of Goods Sold	6 000	1 000	6 000	9 000
Salary Costs	16 000	20 000	6 000	25 000
Depreciation	281 000	281 000	281 000	281 000
Impairment	0	0	0	0
Expenditure	544 000	458 000	428 000	432 000
Operating Profit	−276 000	−319 000	−388 000	−283 000
Financial Income	2 000	3 000	3 000	3 000
Financial Costs	39 000	31 000	34 000	34 000
Financial Balance	−37 000	−28 000	−31 000	−31 000
Dividends	0	0	0	0
Net Income	−313 000	−348 000	−419 000	−315 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 532 000	5 813 000	6 094 000	6 375 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 532 000	5 813 000	6 094 000	6 375 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 532 000	5 813 000	6 094 000	6 375 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	34 000	20 000	19 000	40 000
Total Current Assets	73 000	23 000	45 000	54 000
Total Assets	5 605 000	5 836 000	6 140 000	6 430 000
Total Equity	4 236 000	4 549 000	4 896 000	5 316 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	890 000	933 000	978 000	1 020 000
Creditors	31 000	23 000	13 000	19 000
Unpaid Taxes	6 000	1 000	0	3 000
Dividends	0	0	0	0
Other Current Debt	441 000	330 000	252 000	72 000
Total Current Debt	479 000	354 000	265 000	94 000
Total Equity and Debt	5 605 000	5 836 000	6 140 000	6 430 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−7,39 %	−7,65 %	−8,56 %	−5,93 %
Debt-to-Equity Ratio	0,21	0,21	0,2	0,19
Operating Profit Margin	−103,37 %	−229,5 %	−994,87 %	−191,22 %
Current Ratio	0,15	0,06	0,17	0,57
Quick Ratio	0,15	0,06	0,17	0,57
Equity Ratio	0,76	0,78	0,8	0,83
Gross Profit Margin	97,75 %	99,28 %	84,62 %	93,92 %