FJÆRE GÅRD AS

3220 SANDEFJORD

Finances

Share Ownership

Return on Equity

−58,39 %

Current Ratio

1,54

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	766 000	997 000	210 000	130 000
Net Income	−87 000	258 000	−54 000	7 000
Total Assets	189 000	396 000	48 000	52 000
Total Equity	149 000	236 000	−22 000	32 000

Income (NOK)	2022	2021	2020	2019
Revenue	766 000	997 000	210 000	130 000
Expenditure	854 000	684 000	263 000	120 000
Operating Profit	−89 000	312 000	−54 000	10 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Earnings Before Tax	−88 000	313 000	−54 000	10 000
Tax	−1 000	54 000	0	2 000
Net Income	−87 000	258 000	−54 000	7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	128 000	156 000	32 000	8 000
Total Current Assets	60 000	240 000	16 000	44 000
Total Assets	189 000	396 000	48 000	52 000
Total Retained Equity	128 000	215 000	−44 000	10 000
Total Equity	149 000	236 000	−22 000	32 000
Total Long-Term Debt	0	1 000	0	0
Total Current Debt	39 000	159 000	69 000	20 000
Total Equity and Debt	189 000	397 000	48 000	52 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	631 000	922 000	210 000	130 000
Other Income	135 000	75 000	0	0
Revenue	766 000	997 000	210 000	130 000
Cost of Goods Sold	149 000	147 000	0	0
Salary Costs	420 000	293 000	131 000	38 000
Depreciation	4 000	5 000	1 000	0
Impairment	0	0	0	0
Expenditure	854 000	684 000	263 000	120 000
Operating Profit	−89 000	312 000	−54 000	10 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Dividends	0	0	0	0
Net Income	−87 000	258 000	−54 000	7 000

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	15 000	19 000	24 000	0
Total Tangible Assets	15 000	19 000	24 000	0
Total Fiancial Fixed Assets	113 000	137 000	8 000	8 000
Total Fixed Assets	128 000	156 000	32 000	8 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	59 000	163 000	13 000	43 000
Total Current Assets	60 000	240 000	16 000	44 000
Total Assets	189 000	396 000	48 000	52 000
Total Equity	149 000	236 000	−22 000	32 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	0	0
Creditors	−8 000	10 000	3 000	7 000
Unpaid Taxes	15 000	29 000	9 000	8 000
Dividends	0	0	0	0
Other Current Debt	32 000	64 000	57 000	3 000
Total Current Debt	39 000	159 000	69 000	20 000
Total Equity and Debt	189 000	397 000	48 000	52 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−58,39 %	109,32 %	245,45 %	21,88 %
Debt-to-Equity Ratio	0	0	−0	0
Operating Profit Margin	−11,62 %	31,29 %	−25,71 %	7,69 %
Current Ratio	1,54	1,51	0,23	2,2
Quick Ratio	1,54	1,51	0,23	2,2
Equity Ratio	0,79	0,6	−0,46	0,62
Gross Profit Margin	80,55 %	85,26 %	100 %	100 %