FJORD ANLEGG AS

3241 SANDEFJORD

Finances

Return on Equity

23,83 %

Current Ratio

0,8

Debt-to-Equity Ratio

1,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 118 000	8 452 000	4 965 000	20 000
Net Income	316 000	439 000	537 000	−37 000
Total Assets	4 941 000	2 706 000	1 491 000	35 000
Total Equity	1 326 000	1 009 000	570 000	33 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 118 000	8 452 000	4 965 000	20 000
Expenditure	13 639 000	7 879 000	4 287 000	57 000
Operating Profit	478 000	572 000	677 000	−37 000
Financial Income	23 000	0	0	0
Financial Costs	86 000	9 000	0	0
Financial Balance	−63 000	−9 000	0	0
Earnings Before Tax	415 000	563 000	678 000	−37 000
Tax	99 000	124 000	141 000	0
Net Income	316 000	439 000	537 000	−37 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 294 000	1 122 000	23 000	0
Total Current Assets	1 647 000	1 584 000	1 467 000	35 000
Total Assets	4 941 000	2 706 000	1 491 000	35 000
Total Retained Equity	1 296 000	979 000	540 000	3 000
Total Equity	1 326 000	1 009 000	570 000	33 000
Total Long-Term Debt	1 553 000	452 000	1 000	0
Total Current Debt	2 063 000	1 246 000	919 000	2 000
Total Equity and Debt	4 941 000	2 706 000	1 491 000	35 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 118 000	8 452 000	4 965 000	20 000
Other Income	0	0	0	0
Revenue	14 118 000	8 452 000	4 965 000	20 000
Cost of Goods Sold	6 865 000	3 871 000	1 704 000	19 000
Salary Costs	3 560 000	2 417 000	1 465 000	0
Depreciation	438 000	50 000	1 000	0
Impairment	0	0	0	0
Expenditure	13 639 000	7 879 000	4 287 000	57 000
Operating Profit	478 000	572 000	677 000	−37 000
Financial Income	23 000	0	0	0
Financial Costs	86 000	9 000	0	0
Financial Balance	−63 000	−9 000	0	0
Dividends	0	0	0	0
Net Income	316 000	439 000	537 000	−37 000

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	1 772 000	492 000	23 000	0
Total Tangible Assets	1 772 000	492 000	23 000	0
Total Fiancial Fixed Assets	1 522 000	630 000	0	0
Total Fixed Assets	3 294 000	1 122 000	23 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	−147 000	894 000	1 100 000	28 000
Total Current Assets	1 647 000	1 584 000	1 467 000	35 000
Total Assets	4 941 000	2 706 000	1 491 000	35 000
Total Equity	1 326 000	1 009 000	570 000	33 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 553 000	452 000	1 000	0
Creditors	897 000	247 000	184 000	2 000
Unpaid Taxes	451 000	365 000	183 000	0
Dividends	0	0	0	0
Other Current Debt	618 000	527 000	413 000	0
Total Current Debt	2 063 000	1 246 000	919 000	2 000
Total Equity and Debt	4 941 000	2 706 000	1 491 000	35 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,83 %	43,51 %	94,21 %	−112,12 %
Debt-to-Equity Ratio	1,17	0,45	0	0
Operating Profit Margin	3,39 %	6,77 %	13,64 %	−185 %
Current Ratio	0,8	1,27	1,6	17,5
Quick Ratio	0,8	1,27	1,6	17,5
Equity Ratio	0,27	0,37	0,38	0,94
Gross Profit Margin	51,37 %	54,2 %	65,68 %	5 %