FJORDPIPE PRODUCTION AS

6940 EIKEFJORD

Finances

Share Ownership

Return on Equity

24,68 %

Current Ratio

1,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	32 579 000	28 180 000	29 805 000	29 870 000
Net Income	39 000	12 000	92 000	228 000
Total Assets	7 111 000	6 807 000	7 252 000	6 646 000
Total Equity	158 000	119 000	107 000	107 000

Income (NOK)	2022	2021	2020	2019
Revenue	32 579 000	28 180 000	29 805 000	29 870 000
Expenditure	32 529 000	28 167 000	29 690 000	29 576 000
Operating Profit	50 000	12 000	115 000	294 000
Financial Income	3 000	3 000	3 000	3 000
Financial Costs	2 000	0	0	3 000
Financial Balance	1 000	3 000	3 000	0
Earnings Before Tax	51 000	16 000	118 000	293 000
Tax	12 000	3 000	26 000	65 000
Net Income	39 000	12 000	92 000	228 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	7 111 000	6 807 000	7 252 000	6 646 000
Total Assets	7 111 000	6 807 000	7 252 000	6 646 000
Total Retained Equity	58 000	19 000	7 000	7 000
Total Equity	158 000	119 000	107 000	107 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	6 953 000	6 688 000	7 146 000	6 540 000
Total Equity and Debt	7 111 000	6 807 000	7 252 000	6 646 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	32 579 000	28 180 000	29 805 000	29 870 000
Other Income	0	0	0	0
Revenue	32 579 000	28 180 000	29 805 000	29 870 000
Cost of Goods Sold	2 073 000	0	0	0
Salary Costs	28 408 000	26 340 000	27 731 000	27 711 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	32 529 000	28 167 000	29 690 000	29 576 000
Operating Profit	50 000	12 000	115 000	294 000
Financial Income	3 000	3 000	3 000	3 000
Financial Costs	2 000	0	0	3 000
Financial Balance	1 000	3 000	3 000	0
Dividends	0	0	0	0
Net Income	39 000	12 000	92 000	228 000

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	3 124 000	2 853 000	3 100 000	2 746 000
Total Current Assets	7 111 000	6 807 000	7 252 000	6 646 000
Total Assets	7 111 000	6 807 000	7 252 000	6 646 000
Total Equity	158 000	119 000	107 000	107 000
Short-Term Group Debt	873 000	873 000	872 000	742 000
Total Long-Term Debt	0	0	0	0
Creditors	479 000	202 000	421 000	8 000
Unpaid Taxes	2 892 000	3 054 000	3 298 000	3 304 000
Dividends	0	0	0	0
Other Current Debt	2 697 000	2 555 000	2 554 000	2 485 000
Total Current Debt	6 953 000	6 688 000	7 146 000	6 540 000
Total Equity and Debt	7 111 000	6 807 000	7 252 000	6 646 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,68 %	10,08 %	85,98 %	213,08 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,15 %	0,04 %	0,39 %	0,98 %
Current Ratio	1,02	1,02	1,01	1,02
Quick Ratio	1,02	1,02	1,01	1,02
Equity Ratio	0,02	0,02	0,01	0,02
Gross Profit Margin	93,64 %	100 %	100 %	100 %