FJÆRKLEIVENE 49 AS

3430 SPIKKESTAD

Finances

Share Ownership

Return on Equity

27,5 %

Current Ratio

Debt-to-Equity Ratio

2,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 050 000	2 324 000	1 795 000	1 780 000
Net Income	1 123 000	1 346 000	−1 661 000	1 096 000
Total Assets	12 830 000	13 069 000	14 764 000	10 850 000
Total Equity	4 084 000	4 077 000	4 059 000	3 961 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 050 000	2 324 000	1 795 000	1 780 000
Expenditure	361 000	361 000	3 659 000	212 000
Operating Profit	1 690 000	1 963 000	−1 864 000	1 569 000
Financial Income	0	0	0	0
Financial Costs	250 000	237 000	265 000	164 000
Financial Balance	−250 000	−237 000	−265 000	−164 000
Earnings Before Tax	1 439 000	1 726 000	−2 129 000	1 405 000
Tax	317 000	380 000	−468 000	309 000
Net Income	1 123 000	1 346 000	−1 661 000	1 096 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 829 000	13 063 000	13 298 000	10 846 000
Total Current Assets	0	5 000	1 467 000	4 000
Total Assets	12 830 000	13 069 000	14 764 000	10 850 000
Total Retained Equity	25 000	18 000	−59 000	958 000
Total Equity	4 084 000	4 077 000	4 059 000	3 961 000
Total Long-Term Debt	8 660 000	8 909 000	10 379 000	6 822 000
Total Current Debt	85 000	83 000	326 000	66 000
Total Equity and Debt	12 830 000	13 069 000	14 764 000	10 850 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 050 000	2 324 000	1 795 000	1 780 000
Other Income	0	0	0	0
Revenue	2 050 000	2 324 000	1 795 000	1 780 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	234 000	234 000	149 000	120 000
Impairment	0	0	0	0
Expenditure	361 000	361 000	3 659 000	212 000
Operating Profit	1 690 000	1 963 000	−1 864 000	1 569 000
Financial Income	0	0	0	0
Financial Costs	250 000	237 000	265 000	164 000
Financial Balance	−250 000	−237 000	−265 000	−164 000
Dividends	0	0	0	0
Net Income	1 123 000	1 346 000	−1 661 000	1 096 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 829 000	13 063 000	13 298 000	10 846 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	12 829 000	13 063 000	13 298 000	10 846 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 829 000	13 063 000	13 298 000	10 846 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	5 000	281 000	4 000
Total Current Assets	0	5 000	1 467 000	4 000
Total Assets	12 830 000	13 069 000	14 764 000	10 850 000
Total Equity	4 084 000	4 077 000	4 059 000	3 961 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 660 000	8 909 000	10 379 000	6 822 000
Creditors	0	0	0	0
Unpaid Taxes	85 000	83 000	326 000	66 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	85 000	83 000	326 000	66 000
Total Equity and Debt	12 830 000	13 069 000	14 764 000	10 850 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,5 %	33,01 %	−40,92 %	27,67 %
Debt-to-Equity Ratio	2,12	2,19	2,56	1,72
Operating Profit Margin	82,44 %	84,47 %	−103,84 %	88,15 %
Current Ratio	0	0,06	4,5	0,06
Quick Ratio	0	0,06	4,5	0,06
Equity Ratio	0,32	0,31	0,27	0,37
Gross Profit Margin	100 %	100 %	100 %	100 %