FJELDSTAD PROSJEKTERING AS

1821 SPYDEBERG

Finances

Share Ownership

Return on Equity

29,74 %

Current Ratio

6,35

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	546 000	482 000	544 000	12 000
Net Income	146 000	140 000	368 000	10 000
Total Assets	584 000	433 000	535 000	42 000
Total Equity	491 000	348 000	208 000	40 000

Income (NOK)	2022	2021	2020	2019
Revenue	546 000	482 000	544 000	12 000
Expenditure	359 000	303 000	72 000	0
Operating Profit	187 000	179 000	472 000	12 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	188 000	179 000	472 000	12 000
Tax	41 000	39 000	104 000	3 000
Net Income	146 000	140 000	368 000	10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	584 000	433 000	535 000	42 000
Total Assets	584 000	433 000	535 000	42 000
Total Retained Equity	461 000	318 000	178 000	10 000
Total Equity	491 000	348 000	208 000	40 000
Total Long-Term Debt	1 000	0	0	0
Total Current Debt	92 000	85 000	327 000	3 000
Total Equity and Debt	584 000	433 000	535 000	42 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	546 000	482 000	544 000	12 000
Other Income	0	0	0	0
Revenue	546 000	482 000	544 000	12 000
Cost of Goods Sold	25 000	23 000	0	0
Salary Costs	188 000	194 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	359 000	303 000	72 000	0
Operating Profit	187 000	179 000	472 000	12 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	200 000	0
Net Income	146 000	140 000	368 000	10 000

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	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	488 000	395 000	477 000	30 000
Total Current Assets	584 000	433 000	535 000	42 000
Total Assets	584 000	433 000	535 000	42 000
Total Equity	491 000	348 000	208 000	40 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	0	0	0
Creditors	0	7 000	4 000	0
Unpaid Taxes	31 000	20 000	18 000	0
Dividends	0	0	200 000	0
Other Current Debt	20 000	22 000	1 000	0
Total Current Debt	92 000	85 000	327 000	3 000
Total Equity and Debt	584 000	433 000	535 000	42 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,74 %	40,23 %	176,92 %	25 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	34,25 %	37,14 %	86,76 %	100 %
Current Ratio	6,35	5,09	1,64	14
Quick Ratio	6,35	5,09	1,64	14
Equity Ratio	0,84	0,8	0,39	0,95
Gross Profit Margin	95,42 %	95,23 %	100 %	100 %