FJØSANGERVEIEN 91 AS

5073 BERGEN

Finances

Share Ownership

Return on Equity

3,59 %

Current Ratio

1,08

Debt-to-Equity Ratio

1,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	750 000	750 000	750 000	750 000
Net Income	134 000	200 000	171 000	139 000
Total Assets	9 714 000	9 992 000	10 190 000	10 308 000
Total Equity	3 736 000	3 748 000	3 549 000	3 378 000

Income (NOK)	2022	2021	2020	2019
Revenue	750 000	750 000	750 000	750 000
Expenditure	320 000	302 000	300 000	293 000
Operating Profit	430 000	448 000	450 000	457 000
Financial Income	0	0	0	0
Financial Costs	258 000	192 000	232 000	278 000
Financial Balance	−258 000	−192 000	−232 000	−278 000
Earnings Before Tax	172 000	256 000	219 000	179 000
Tax	38 000	56 000	48 000	39 000
Net Income	134 000	200 000	171 000	139 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 486 000	9 694 000	9 902 000	10 110 000
Total Current Assets	228 000	298 000	288 000	199 000
Total Assets	9 714 000	9 992 000	10 190 000	10 308 000
Total Retained Equity	536 000	548 000	349 000	178 000
Total Equity	3 736 000	3 748 000	3 549 000	3 378 000
Total Long-Term Debt	5 768 000	6 171 000	6 490 000	6 776 000
Total Current Debt	211 000	72 000	152 000	155 000
Total Equity and Debt	9 714 000	9 992 000	10 190 000	10 308 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	750 000	750 000	750 000	750 000
Revenue	750 000	750 000	750 000	750 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	208 000	208 000	208 000	208 000
Impairment	0	0	0	0
Expenditure	320 000	302 000	300 000	293 000
Operating Profit	430 000	448 000	450 000	457 000
Financial Income	0	0	0	0
Financial Costs	258 000	192 000	232 000	278 000
Financial Balance	−258 000	−192 000	−232 000	−278 000
Dividends	0	0	0	0
Net Income	134 000	200 000	171 000	139 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 486 000	9 694 000	9 902 000	10 110 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 486 000	9 694 000	9 902 000	10 110 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 486 000	9 694 000	9 902 000	10 110 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	211 000	282 000	273 000	185 000
Total Current Assets	228 000	298 000	288 000	199 000
Total Assets	9 714 000	9 992 000	10 190 000	10 308 000
Total Equity	3 736 000	3 748 000	3 549 000	3 378 000
Short-Term Group Debt	188 000	0	89 000	115 000
Total Long-Term Debt	5 768 000	6 171 000	6 490 000	6 776 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	22 000	13 000	13 000	19 000
Total Current Debt	211 000	72 000	152 000	155 000
Total Equity and Debt	9 714 000	9 992 000	10 190 000	10 308 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,59 %	5,34 %	4,82 %	4,11 %
Debt-to-Equity Ratio	1,54	1,65	1,83	2,01
Operating Profit Margin	57,33 %	59,73 %	60 %	60,93 %
Current Ratio	1,08	4,14	1,89	1,28
Quick Ratio	1,08	4,14	1,89	1,28
Equity Ratio	0,38	0,38	0,35	0,33
Gross Profit Margin	100 %	100 %	100 %	100 %