FJORDBUDA EIENDOM AS

6216 GEIRANGER

Finances

Return on Equity

28,66 %

Current Ratio

1,57

Debt-to-Equity Ratio

1,23

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 100 000	3 100 000	3 100 000	3 100 000
Net Income	1 934 000	1 650 000	1 636 000	2 083 000
Total Assets	18 767 000	18 636 000	21 158 000	15 031 000
Total Equity	6 747 000	7 836 000	7 415 000	7 312 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 100 000	3 100 000	3 100 000	3 100 000
Expenditure	604 000	602 000	663 000	502 000
Operating Profit	2 497 000	2 499 000	2 437 000	2 599 000
Financial Income	330 000	0	150 000	336 000
Financial Costs	438 000	383 000	506 000	356 000
Financial Balance	−108 000	−383 000	−356 000	−20 000
Earnings Before Tax	2 389 000	2 115 000	2 081 000	2 579 000
Tax	455 000	465 000	445 000	496 000
Net Income	1 934 000	1 650 000	1 636 000	2 083 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 978 000	13 295 000	13 711 000	14 210 000
Total Current Assets	5 789 000	5 342 000	7 447 000	821 000
Total Assets	18 767 000	18 636 000	21 158 000	15 031 000
Total Retained Equity	753 000	1 841 000	1 420 000	1 317 000
Total Equity	6 747 000	7 836 000	7 415 000	7 312 000
Total Long-Term Debt	8 321 000	8 996 000	9 676 000	7 223 000
Total Current Debt	3 699 000	1 805 000	4 066 000	497 000
Total Equity and Debt	18 767 000	18 636 000	21 158 000	15 031 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 100 000	3 100 000	3 100 000	3 100 000
Revenue	3 100 000	3 100 000	3 100 000	3 100 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	417 000	417 000	417 000	417 000
Impairment	0	0	0	0
Expenditure	604 000	602 000	663 000	502 000
Operating Profit	2 497 000	2 499 000	2 437 000	2 599 000
Financial Income	330 000	0	150 000	336 000
Financial Costs	438 000	383 000	506 000	356 000
Financial Balance	−108 000	−383 000	−356 000	−20 000
Dividends	3 000 000	0	0	0
Net Income	1 934 000	1 650 000	1 636 000	2 083 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 758 000	11 175 000	11 591 000	12 008 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	10 758 000	11 175 000	11 591 000	12 008 000
Total Fiancial Fixed Assets	2 220 000	2 120 000	2 120 000	2 202 000
Total Fixed Assets	12 978 000	13 295 000	13 711 000	14 210 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 506 000	572 000	1 241 000	40 000
Total Current Assets	5 789 000	5 342 000	7 447 000	821 000
Total Assets	18 767 000	18 636 000	21 158 000	15 031 000
Total Equity	6 747 000	7 836 000	7 415 000	7 312 000
Short-Term Group Debt	175 000	1 754 000	3 996 000	4 000
Total Long-Term Debt	8 321 000	8 996 000	9 676 000	7 223 000
Creditors	14 000	9 000	4 000	2 000
Unpaid Taxes	0	0	0	0
Dividends	3 000 000	0	0	0
Other Current Debt	55 000	42 000	66 000	13 000
Total Current Debt	3 699 000	1 805 000	4 066 000	497 000
Total Equity and Debt	18 767 000	18 636 000	21 158 000	15 031 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,66 %	21,06 %	22,06 %	28,49 %
Debt-to-Equity Ratio	1,23	1,15	1,3	0,99
Operating Profit Margin	80,55 %	80,61 %	78,61 %	83,84 %
Current Ratio	1,57	2,96	1,83	1,65
Quick Ratio	1,57	2,96	1,83	1,65
Equity Ratio	0,36	0,42	0,35	0,49
Gross Profit Margin	100 %	100 %	100 %	100 %