7FJELL EIENDOMSUTVIKLING AS

5132 NYBORG

Finances

Share Ownership

Return on Equity

−0,48 %

Current Ratio

57,7

Debt-to-Equity Ratio

1,37

Key figures (NOK)	2022	2021	2020	2019
Revenue	513 000	2 262 000	24 589 000	258 000
Net Income	−25 000	−1 144 000	6 290 000	12 000
Total Assets	12 463 000	14 111 000	26 203 000	4 906 000
Total Equity	5 173 000	5 198 000	6 342 000	52 000

Income (NOK)	2022	2021	2020	2019
Revenue	513 000	2 262 000	24 589 000	258 000
Expenditure	282 000	2 047 000	16 459 000	6 000
Operating Profit	232 000	−1 387 000	8 130 000	252 000
Financial Income	4 000	0	1 000	1 000
Financial Costs	261 000	80 000	67 000	237 000
Financial Balance	−257 000	−80 000	−66 000	−236 000
Earnings Before Tax	−25 000	−1 467 000	8 064 000	16 000
Tax	0	−323 000	1 774 000	3 000
Net Income	−25 000	−1 144 000	6 290 000	12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	12 463 000	14 111 000	26 203 000	4 906 000
Total Assets	12 463 000	14 111 000	26 203 000	4 906 000
Total Retained Equity	5 133 000	5 158 000	6 302 000	12 000
Total Equity	5 173 000	5 198 000	6 342 000	52 000
Total Long-Term Debt	7 074 000	7 200 000	6 541 000	4 800 000
Total Current Debt	216 000	1 713 000	13 320 000	54 000
Total Equity and Debt	12 463 000	14 111 000	26 203 000	4 906 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	1 850 000	24 589 000	0
Other Income	513 000	412 000	0	258 000
Revenue	513 000	2 262 000	24 589 000	258 000
Cost of Goods Sold	5 000	1 384 000	16 396 000	0
Salary Costs	42 000	447 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	282 000	2 047 000	16 459 000	6 000
Operating Profit	232 000	−1 387 000	8 130 000	252 000
Financial Income	4 000	0	1 000	1 000
Financial Costs	261 000	80 000	67 000	237 000
Financial Balance	−257 000	−80 000	−66 000	−236 000
Dividends	0	0	0	0
Net Income	−25 000	−1 144 000	6 290 000	12 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	12 162 000	12 301 000	1 442 000	3 369 000
Total Investments	0	0	0	0
Cash, Bank	238 000	1 741 000	177 000	1 537 000
Total Current Assets	12 463 000	14 111 000	26 203 000	4 906 000
Total Assets	12 463 000	14 111 000	26 203 000	4 906 000
Total Equity	5 173 000	5 198 000	6 342 000	52 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 074 000	7 200 000	6 541 000	4 800 000
Creditors	98 000	36 000	52 000	0
Unpaid Taxes	0	40 000	0	0
Dividends	0	0	0	0
Other Current Debt	118 000	190 000	2 255 000	50 000
Total Current Debt	216 000	1 713 000	13 320 000	54 000
Total Equity and Debt	12 463 000	14 111 000	26 203 000	4 906 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,48 %	−22,01 %	99,18 %	23,08 %
Debt-to-Equity Ratio	1,37	1,39	1,03	92,31
Operating Profit Margin	45,22 %	−61,32 %	33,06 %	97,67 %
Current Ratio	57,7	8,24	1,97	90,85
Quick Ratio	−1,04	−1,33	2,21	−1,48
Equity Ratio	0,42	0,37	0,24	0,01
Gross Profit Margin	99,03 %	38,82 %	33,32 %	100 %