FJORD ACCOUNTING AS

0459 OSLO

Finances

Share Ownership

Return on Equity

172,41 %

Current Ratio

1,27

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 452 000	8 238 000	6 523 000	6 202 000
Net Income	2 250 000	2 010 000	1 526 000	1 194 000
Total Assets	4 831 000	3 890 000	3 597 000	2 989 000
Total Equity	1 305 000	1 054 000	1 004 000	753 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 452 000	8 238 000	6 523 000	6 202 000
Expenditure	8 562 000	5 659 000	4 568 000	4 671 000
Operating Profit	2 890 000	2 580 000	1 955 000	1 531 000
Financial Income	3 000	1 000	1 000	2 000
Financial Costs	0	0	0	1 000
Financial Balance	3 000	1 000	1 000	1 000
Earnings Before Tax	2 892 000	2 580 000	1 956 000	1 531 000
Tax	641 000	570 000	430 000	337 000
Net Income	2 250 000	2 010 000	1 526 000	1 194 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	355 000	136 000	83 000	139 000
Total Current Assets	4 476 000	3 754 000	3 513 000	2 850 000
Total Assets	4 831 000	3 890 000	3 597 000	2 989 000
Total Retained Equity	1 269 000	1 019 000	969 000	718 000
Total Equity	1 305 000	1 054 000	1 004 000	753 000
Total Long-Term Debt	0	5 000	5 000	6 000
Total Current Debt	3 527 000	2 830 000	2 588 000	2 229 000
Total Equity and Debt	4 831 000	3 890 000	3 597 000	2 989 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 452 000	8 237 000	6 522 000	6 201 000
Other Income	1 000	1 000	1 000	1 000
Revenue	11 452 000	8 238 000	6 523 000	6 202 000
Cost of Goods Sold	0	0	0	0
Salary Costs	6 888 000	4 487 000	3 467 000	3 662 000
Depreciation	140 000	64 000	79 000	57 000
Impairment	0	0	0	0
Expenditure	8 562 000	5 659 000	4 568 000	4 671 000
Operating Profit	2 890 000	2 580 000	1 955 000	1 531 000
Financial Income	3 000	1 000	1 000	2 000
Financial Costs	0	0	0	1 000
Financial Balance	3 000	1 000	1 000	1 000
Dividends	2 000 000	1 960 000	1 275 000	975 000
Net Income	2 250 000	2 010 000	1 526 000	1 194 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	20 000	12 000	58 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	355 000	116 000	71 000	81 000
Total Tangible Assets	355 000	116 000	71 000	81 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	355 000	136 000	83 000	139 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 714 000	2 762 000	2 709 000	2 065 000
Total Current Assets	4 476 000	3 754 000	3 513 000	2 850 000
Total Assets	4 831 000	3 890 000	3 597 000	2 989 000
Total Equity	1 305 000	1 054 000	1 004 000	753 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	5 000	5 000	6 000
Creditors	139 000	273 000	39 000	100 000
Unpaid Taxes	1 027 000	543 000	457 000	421 000
Dividends	2 000 000	1 960 000	1 275 000	975 000
Other Current Debt	714 000	446 000	386 000	400 000
Total Current Debt	3 527 000	2 830 000	2 588 000	2 229 000
Total Equity and Debt	4 831 000	3 890 000	3 597 000	2 989 000

Financial indicators	2022	2021	2020	2019
Return on Equity	172,41 %	190,7 %	151,99 %	158,57 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	25,24 %	31,32 %	29,97 %	24,69 %
Current Ratio	1,27	1,33	1,36	1,28
Quick Ratio	1,27	1,33	1,36	1,28
Equity Ratio	0,27	0,27	0,28	0,25
Gross Profit Margin	100 %	100 %	100 %	100 %