FJELLBJØRKA AS

7530 MERÅKER

Finances

Share Ownership

Return on Equity

5,26 %

Current Ratio

2,15

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	262 000	250 000	75 000	92 000
Net Income	7 000	113 000	−46 000	35 000
Total Assets	217 000	172 000	17 000	92 000
Total Equity	133 000	126 000	13 000	59 000

Income (NOK)	2022	2021	2020	2019
Revenue	262 000	250 000	75 000	92 000
Expenditure	252 000	107 000	129 000	49 000
Operating Profit	9 000	143 000	−54 000	43 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	9 000	143 000	−54 000	43 000
Tax	2 000	30 000	−8 000	8 000
Net Income	7 000	113 000	−46 000	35 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	36 000	0	0	0
Total Current Assets	181 000	172 000	17 000	92 000
Total Assets	217 000	172 000	17 000	92 000
Total Retained Equity	109 000	102 000	−11 000	35 000
Total Equity	133 000	126 000	13 000	59 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	84 000	47 000	4 000	33 000
Total Equity and Debt	217 000	172 000	17 000	92 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	262 000	250 000	75 000	92 000
Other Income	0	0	0	0
Revenue	262 000	250 000	75 000	92 000
Cost of Goods Sold	33 000	18 000	31 000	14 000
Salary Costs	0	0	0	0
Depreciation	9 000	0	0	0
Impairment	0	0	0	0
Expenditure	252 000	107 000	129 000	49 000
Operating Profit	9 000	143 000	−54 000	43 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	7 000	113 000	−46 000	35 000

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	36 000	0	0	0
Total Tangible Assets	36 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	36 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	102 000	85 000	9 000	69 000
Total Current Assets	181 000	172 000	17 000	92 000
Total Assets	217 000	172 000	17 000	92 000
Total Equity	133 000	126 000	13 000	59 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	80 000	13 000	4 000	7 000
Unpaid Taxes	1 000	3 000	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	17 000
Total Current Debt	84 000	47 000	4 000	33 000
Total Equity and Debt	217 000	172 000	17 000	92 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,26 %	89,68 %	−353,85 %	59,32 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,44 %	57,2 %	−72 %	46,74 %
Current Ratio	2,15	3,66	4,25	2,79
Quick Ratio	2,15	3,66	4,25	2,79
Equity Ratio	0,61	0,73	0,76	0,64
Gross Profit Margin	87,4 %	92,8 %	58,67 %	84,78 %