FJÆRA AS

9008 TROMSØ

Finances

Share Ownership

Return on Equity

−33,33 %

Current Ratio

0,29

Debt-to-Equity Ratio

4,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	165 000	162 000	161 000	61 000
Net Income	−334 000	−157 000	73 000	38 000
Total Assets	5 476 000	5 767 000	4 594 000	1 522 000
Total Equity	1 002 000	1 336 000	1 593 000	1 519 000

Income (NOK)	2022	2021	2020	2019
Revenue	165 000	162 000	161 000	61 000
Expenditure	353 000	185 000	87 000	20 000
Operating Profit	−188 000	−22 000	74 000	41 000
Financial Income	0	0	0	0
Financial Costs	146 000	135 000	0	0
Financial Balance	−146 000	−135 000	0	0
Earnings Before Tax	−334 000	−157 000	73 000	41 000
Tax	0	0	0	3 000
Net Income	−334 000	−157 000	73 000	38 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 437 000	5 595 000	3 584 000	1 398 000
Total Current Assets	39 000	172 000	1 010 000	124 000
Total Assets	5 476 000	5 767 000	4 594 000	1 522 000
Total Retained Equity	−498 000	−145 000	112 000	38 000
Total Equity	1 002 000	1 336 000	1 593 000	1 519 000
Total Long-Term Debt	4 341 000	4 206 000	3 000 000	0
Total Current Debt	133 000	225 000	1 000	3 000
Total Equity and Debt	5 476 000	5 767 000	4 594 000	1 522 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	165 000	162 000	161 000	61 000
Other Income	0	0	0	0
Revenue	165 000	162 000	161 000	61 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	182 000	157 000	34 000	2 000
Impairment	0	0	0	0
Expenditure	353 000	185 000	87 000	20 000
Operating Profit	−188 000	−22 000	74 000	41 000
Financial Income	0	0	0	0
Financial Costs	146 000	135 000	0	0
Financial Balance	−146 000	−135 000	0	0
Dividends	0	100 000	0	0
Net Income	−334 000	−157 000	73 000	38 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 437 000	5 595 000	3 584 000	1 398 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 437 000	5 595 000	3 584 000	1 398 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 437 000	5 595 000	3 584 000	1 398 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	17 000	159 000	997 000	112 000
Total Current Assets	39 000	172 000	1 010 000	124 000
Total Assets	5 476 000	5 767 000	4 594 000	1 522 000
Total Equity	1 002 000	1 336 000	1 593 000	1 519 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 341 000	4 206 000	3 000 000	0
Creditors	133 000	225 000	1 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	100 000	0	0
Other Current Debt	0	0	0	0
Total Current Debt	133 000	225 000	1 000	3 000
Total Equity and Debt	5 476 000	5 767 000	4 594 000	1 522 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−33,33 %	−11,75 %	4,58 %	2,5 %
Debt-to-Equity Ratio	4,33	3,15	1,88	0
Operating Profit Margin	−113,94 %	−13,58 %	45,96 %	67,21 %
Current Ratio	0,29	0,76	1 010	41,33
Quick Ratio	0,29	0,76	1 010	41,33
Equity Ratio	0,18	0,23	0,35	1
Gross Profit Margin	100 %	100 %	100 %	100 %