FJÆRLI EIENDOM AS

6393 TOMREFJORD

Finances

Share Ownership

Return on Equity

17,72 %

Current Ratio

1,68

Debt-to-Equity Ratio

2,69

Key figures (NOK)	2022	2021	2020	2019
Revenue	872 000	550 000	583 000	540 000
Net Income	278 000	−14 000	105 000	−20 000
Total Assets	6 144 000	5 773 000	5 879 000	5 785 000
Total Equity	1 569 000	1 291 000	1 306 000	1 201 000

Income (NOK)	2022	2021	2020	2019
Revenue	872 000	550 000	583 000	540 000
Expenditure	306 000	395 000	277 000	342 000
Operating Profit	565 000	155 000	306 000	198 000
Financial Income	0	0	0	0
Financial Costs	209 000	173 000	185 000	210 000
Financial Balance	−209 000	−173 000	−185 000	−210 000
Earnings Before Tax	356 000	−18 000	121 000	−12 000
Tax	78 000	−4 000	16 000	8 000
Net Income	278 000	−14 000	105 000	−20 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 558 000	5 575 000	5 595 000	5 748 000
Total Current Assets	585 000	198 000	284 000	37 000
Total Assets	6 144 000	5 773 000	5 879 000	5 785 000
Total Retained Equity	325 000	47 000	61 000	−44 000
Total Equity	1 569 000	1 291 000	1 306 000	1 201 000
Total Long-Term Debt	4 226 000	4 350 000	4 447 000	4 545 000
Total Current Debt	348 000	132 000	126 000	39 000
Total Equity and Debt	6 144 000	5 773 000	5 879 000	5 785 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	872 000	550 000	583 000	540 000
Revenue	872 000	550 000	583 000	540 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	160 000	156 000	153 000	179 000
Impairment	0	0	0	0
Expenditure	306 000	395 000	277 000	342 000
Operating Profit	565 000	155 000	306 000	198 000
Financial Income	0	0	0	0
Financial Costs	209 000	173 000	185 000	210 000
Financial Balance	−209 000	−173 000	−185 000	−210 000
Dividends	0	0	0	0
Net Income	278 000	−14 000	105 000	−20 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 418 000	5 575 000	5 595 000	5 748 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	98 000	0	0	0
Total Tangible Assets	5 516 000	5 575 000	5 595 000	5 748 000
Total Fiancial Fixed Assets	43 000	0	0	0
Total Fixed Assets	5 558 000	5 575 000	5 595 000	5 748 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	173 000	159 000	181 000	7 000
Total Current Assets	585 000	198 000	284 000	37 000
Total Assets	6 144 000	5 773 000	5 879 000	5 785 000
Total Equity	1 569 000	1 291 000	1 306 000	1 201 000
Short-Term Group Debt	5 000	3 000	3 000	0
Total Long-Term Debt	4 226 000	4 350 000	4 447 000	4 545 000
Creditors	177 000	58 000	13 000	17 000
Unpaid Taxes	166 000	56 000	110 000	12 000
Dividends	0	0	0	0
Other Current Debt	0	15 000	0	9 000
Total Current Debt	348 000	132 000	126 000	39 000
Total Equity and Debt	6 144 000	5 773 000	5 879 000	5 785 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,72 %	−1,08 %	8,04 %	−1,67 %
Debt-to-Equity Ratio	2,69	3,37	3,41	3,78
Operating Profit Margin	64,79 %	28,18 %	52,49 %	36,67 %
Current Ratio	1,68	1,5	2,25	0,95
Quick Ratio	1,68	1,5	2,25	0,95
Equity Ratio	0,26	0,22	0,22	0,21
Gross Profit Margin	100 %	100 %	100 %	100 %