FJELSTAD AS

0656 OSLO

Finances

Return on Equity

48,04 %

Current Ratio

4,51

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 555 000	3 354 000	3 726 000	2 716 000
Net Income	1 728 000	743 000	659 000	409 000
Total Assets	4 542 000	2 569 000	1 804 000	833 000
Total Equity	3 597 000	1 869 000	1 126 000	467 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 555 000	3 354 000	3 726 000	2 716 000
Expenditure	1 965 000	2 735 000	2 951 000	2 191 000
Operating Profit	1 591 000	618 000	775 000	525 000
Financial Income	395 000	265 000	58 000	0
Financial Costs	38 000	6 000	2 000	0
Financial Balance	357 000	259 000	56 000	0
Earnings Before Tax	1 947 000	878 000	831 000	525 000
Tax	219 000	135 000	172 000	116 000
Net Income	1 728 000	743 000	659 000	409 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	306 000	102 000	161 000	0
Total Current Assets	4 236 000	2 466 000	1 643 000	833 000
Total Assets	4 542 000	2 569 000	1 804 000	833 000
Total Retained Equity	3 567 000	1 839 000	1 096 000	437 000
Total Equity	3 597 000	1 869 000	1 126 000	467 000
Total Long-Term Debt	5 000	2 000	1 000	0
Total Current Debt	939 000	698 000	677 000	365 000
Total Equity and Debt	4 542 000	2 569 000	1 804 000	833 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 555 000	3 354 000	3 726 000	2 716 000
Other Income	0	0	0	0
Revenue	3 555 000	3 354 000	3 726 000	2 716 000
Cost of Goods Sold	496 000	335 000	94 000	0
Salary Costs	681 000	1 546 000	876 000	1 191 000
Depreciation	29 000	11 000	5 000	0
Impairment	0	0	0	0
Expenditure	1 965 000	2 735 000	2 951 000	2 191 000
Operating Profit	1 591 000	618 000	775 000	525 000
Financial Income	395 000	265 000	58 000	0
Financial Costs	38 000	6 000	2 000	0
Financial Balance	357 000	259 000	56 000	0
Dividends	0	0	0	0
Net Income	1 728 000	743 000	659 000	409 000

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	108 000	48 000	22 000	0
Total Tangible Assets	108 000	48 000	22 000	0
Total Fiancial Fixed Assets	198 000	54 000	139 000	0
Total Fixed Assets	306 000	102 000	161 000	0
Stock	0	0	0	0
Total Investments	3 103 000	1 764 000	814 000	240 000
Cash, Bank	488 000	474 000	669 000	335 000
Total Current Assets	4 236 000	2 466 000	1 643 000	833 000
Total Assets	4 542 000	2 569 000	1 804 000	833 000
Total Equity	3 597 000	1 869 000	1 126 000	467 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 000	2 000	1 000	0
Creditors	32 000	72 000	85 000	7 000
Unpaid Taxes	282 000	198 000	244 000	134 000
Dividends	0	0	0	0
Other Current Debt	409 000	293 000	178 000	108 000
Total Current Debt	939 000	698 000	677 000	365 000
Total Equity and Debt	4 542 000	2 569 000	1 804 000	833 000

Financial indicators	2022	2021	2020	2019
Return on Equity	48,04 %	39,75 %	58,53 %	87,58 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	44,75 %	18,43 %	20,8 %	19,33 %
Current Ratio	4,51	3,53	2,43	2,28
Quick Ratio	4,51	3,53	2,43	2,28
Equity Ratio	0,79	0,73	0,62	0,56
Gross Profit Margin	86,05 %	90,01 %	97,48 %	100 %