FJORDBYEN AKTIV AS

3370 VIKERSUND

Finances

Share Ownership

Return on Equity

14,1 %

Current Ratio

0,95

Debt-to-Equity Ratio

−16,75

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 204 000	1 044 000	922 000	469 000
Net Income	−66 000	−74 000	−119 000	−235 000
Total Assets	7 458 000	7 808 000	8 134 000	8 438 000
Total Equity	−468 000	−402 000	−328 000	−210 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 204 000	1 044 000	922 000	469 000
Expenditure	1 006 000	878 000	761 000	549 000
Operating Profit	199 000	167 000	161 000	−80 000
Financial Income	0	0	0	0
Financial Costs	263 000	241 000	279 000	155 000
Financial Balance	−263 000	−241 000	−279 000	−155 000
Earnings Before Tax	−64 000	−74 000	−119 000	−235 000
Tax	2 000	0	0	0
Net Income	−66 000	−74 000	−119 000	−235 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 378 000	7 708 000	8 039 000	8 346 000
Total Current Assets	81 000	100 000	95 000	93 000
Total Assets	7 458 000	7 808 000	8 134 000	8 438 000
Total Retained Equity	−499 000	−427 000	−353 000	−235 000
Total Equity	−468 000	−402 000	−328 000	−210 000
Total Long-Term Debt	7 841 000	8 145 000	8 430 000	8 200 000
Total Current Debt	85 000	65 000	33 000	448 000
Total Equity and Debt	7 458 000	7 808 000	8 134 000	8 438 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	181 000	178 000	120 000	34 000
Other Income	1 023 000	867 000	802 000	435 000
Revenue	1 204 000	1 044 000	922 000	469 000
Cost of Goods Sold	109 000	110 000	62 000	0
Salary Costs	24 000	39 000	25 000	5 000
Depreciation	331 000	331 000	331 000	180 000
Impairment	0	0	0	0
Expenditure	1 006 000	878 000	761 000	549 000
Operating Profit	199 000	167 000	161 000	−80 000
Financial Income	0	0	0	0
Financial Costs	263 000	241 000	279 000	155 000
Financial Balance	−263 000	−241 000	−279 000	−155 000
Dividends	0	0	0	0
Net Income	−66 000	−74 000	−119 000	−235 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 268 000	7 531 000	7 793 000	8 031 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	109 000	178 000	246 000	315 000
Total Tangible Assets	7 378 000	7 708 000	8 039 000	8 346 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 378 000	7 708 000	8 039 000	8 346 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	39 000	40 000	32 000
Total Current Assets	81 000	100 000	95 000	93 000
Total Assets	7 458 000	7 808 000	8 134 000	8 438 000
Total Equity	−468 000	−402 000	−328 000	−210 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 841 000	8 145 000	8 430 000	8 200 000
Creditors	40 000	36 000	6 000	13 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	29 000	28 000	27 000	434 000
Total Current Debt	85 000	65 000	33 000	448 000
Total Equity and Debt	7 458 000	7 808 000	8 134 000	8 438 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,1 %	18,41 %	36,28 %	111,9 %
Debt-to-Equity Ratio	−16,75	−20,26	−25,7	−39,05
Operating Profit Margin	16,53 %	16 %	17,46 %	−17,06 %
Current Ratio	0,95	1,54	2,88	0,21
Quick Ratio	0,95	1,54	2,88	0,21
Equity Ratio	−0,06	−0,05	−0,04	−0,02
Gross Profit Margin	90,95 %	89,46 %	93,28 %	100 %