FJORDEN REGNSKAP AS

3550 GOL

Finances

Share Ownership

Return on Equity

53,18 %

Current Ratio

1,81

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	704 000	540 000	533 000	647 000
Net Income	92 000	44 000	−24 000	23 000
Total Assets	386 000	259 000	211 000	179 000
Total Equity	173 000	81 000	37 000	60 000

Income (NOK)	2022	2021	2020	2019
Revenue	704 000	540 000	533 000	647 000
Expenditure	614 000	473 000	556 000	607 000
Operating Profit	90 000	67 000	−24 000	40 000
Financial Income	0	1 000	1 000	0
Financial Costs	−2 000	10 000	15 000	1 000
Financial Balance	2 000	−9 000	−14 000	−1 000
Earnings Before Tax	93 000	58 000	−38 000	40 000
Tax	0	14 000	−15 000	17 000
Net Income	92 000	44 000	−24 000	23 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	386 000	259 000	211 000	179 000
Total Assets	386 000	259 000	211 000	179 000
Total Retained Equity	143 000	51 000	7 000	30 000
Total Equity	173 000	81 000	37 000	60 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	213 000	179 000	175 000	119 000
Total Equity and Debt	386 000	259 000	211 000	179 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	712 000	518 000	527 000	647 000
Other Income	−7 000	22 000	5 000	0
Revenue	704 000	540 000	533 000	647 000
Cost of Goods Sold	0	0	0	0
Salary Costs	339 000	244 000	285 000	336 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	614 000	473 000	556 000	607 000
Operating Profit	90 000	67 000	−24 000	40 000
Financial Income	0	1 000	1 000	0
Financial Costs	−2 000	10 000	15 000	1 000
Financial Balance	2 000	−9 000	−14 000	−1 000
Dividends	0	0	0	0
Net Income	92 000	44 000	−24 000	23 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	79 000	15 000	19 000	23 000
Total Current Assets	386 000	259 000	211 000	179 000
Total Assets	386 000	259 000	211 000	179 000
Total Equity	173 000	81 000	37 000	60 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−5 000	25 000	34 000	33 000
Unpaid Taxes	66 000	78 000	87 000	40 000
Dividends	0	0	0	0
Other Current Debt	152 000	62 000	54 000	29 000
Total Current Debt	213 000	179 000	175 000	119 000
Total Equity and Debt	386 000	259 000	211 000	179 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,18 %	54,32 %	−64,86 %	38,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	12,78 %	12,41 %	−4,5 %	6,18 %
Current Ratio	1,81	1,45	1,21	1,5
Quick Ratio	1,81	1,45	1,21	1,5
Equity Ratio	0,45	0,31	0,18	0,34
Gross Profit Margin	100 %	100 %	100 %	100 %