FJORDANE AS

6847 VASSENDEN

Finances

Share Ownership

Return on Equity

44,01 %

Current Ratio

1,92

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 831 000	3 569 000	3 664 000	3 267 000
Net Income	1 779 000	1 667 000	1 858 000	1 766 000
Total Assets	6 202 000	5 235 000	4 369 000	3 067 000
Total Equity	4 042 000	2 863 000	2 696 000	1 538 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 831 000	3 569 000	3 664 000	3 267 000
Expenditure	1 563 000	1 436 000	1 282 000	1 003 000
Operating Profit	2 267 000	2 133 000	2 382 000	2 264 000
Financial Income	15 000	4 000	3 000	0
Financial Costs	0	0	3 000	0
Financial Balance	15 000	4 000	0	0
Earnings Before Tax	2 282 000	2 137 000	2 382 000	2 264 000
Tax	503 000	470 000	524 000	498 000
Net Income	1 779 000	1 667 000	1 858 000	1 766 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 092 000	1 506 000	1 564 000	1 317 000
Total Current Assets	4 110 000	3 729 000	2 805 000	1 750 000
Total Assets	6 202 000	5 235 000	4 369 000	3 067 000
Total Retained Equity	4 012 000	2 833 000	2 666 000	1 508 000
Total Equity	4 042 000	2 863 000	2 696 000	1 538 000
Total Long-Term Debt	23 000	1 000	3 000	0
Total Current Debt	2 137 000	2 372 000	1 670 000	1 529 000
Total Equity and Debt	6 202 000	5 235 000	4 369 000	3 067 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 831 000	3 569 000	3 664 000	3 267 000
Other Income	0	0	0	0
Revenue	3 831 000	3 569 000	3 664 000	3 267 000
Cost of Goods Sold	3 000	29 000	2 000	0
Salary Costs	1 062 000	1 059 000	847 000	803 000
Depreciation	98 000	58 000	44 000	0
Impairment	0	0	0	0
Expenditure	1 563 000	1 436 000	1 282 000	1 003 000
Operating Profit	2 267 000	2 133 000	2 382 000	2 264 000
Financial Income	15 000	4 000	3 000	0
Financial Costs	0	0	3 000	0
Financial Balance	15 000	4 000	0	0
Dividends	600 000	1 500 000	700 000	600 000
Net Income	1 779 000	1 667 000	1 858 000	1 766 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 291 000	1 317 000	1 317 000	1 317 000
Machinery and Plant Facilities	131 000	0	0	0
Fixtures	671 000	189 000	247 000	0
Total Tangible Assets	2 092 000	1 506 000	1 564 000	1 317 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 092 000	1 506 000	1 564 000	1 317 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 890 000	3 183 000	2 483 000	1 292 000
Total Current Assets	4 110 000	3 729 000	2 805 000	1 750 000
Total Assets	6 202 000	5 235 000	4 369 000	3 067 000
Total Equity	4 042 000	2 863 000	2 696 000	1 538 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	23 000	1 000	3 000	0
Creditors	670 000	2 000	16 000	47 000
Unpaid Taxes	276 000	289 000	335 000	296 000
Dividends	600 000	1 500 000	700 000	600 000
Other Current Debt	710 000	108 000	98 000	88 000
Total Current Debt	2 137 000	2 372 000	1 670 000	1 529 000
Total Equity and Debt	6 202 000	5 235 000	4 369 000	3 067 000

Financial indicators	2022	2021	2020	2019
Return on Equity	44,01 %	58,23 %	68,92 %	114,82 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	59,18 %	59,76 %	65,01 %	69,3 %
Current Ratio	1,92	1,57	1,68	1,14
Quick Ratio	1,92	1,57	1,68	1,14
Equity Ratio	0,65	0,55	0,62	0,5
Gross Profit Margin	99,92 %	99,19 %	99,95 %	100 %