FJELL BYGGCONSULT AS

3478 NÆRSNES

Finances

Share Ownership

Return on Equity

−13,64 %

Current Ratio

1,65

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	622 000	235 000	798 000
Net Income	−6 000	−9 000	19 000
Total Assets	109 000	100 000	163 000
Total Equity	44 000	49 000	59 000

Income (NOK)	2022	2021	2020
Revenue	622 000	235 000	798 000
Expenditure	628 000	244 000	774 000
Operating Profit	−5 000	−9 000	24 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	−6 000	−9 000	24 000
Tax	0	0	5 000
Net Income	−6 000	−9 000	19 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	109 000	100 000	163 000
Total Assets	109 000	100 000	163 000
Total Retained Equity	4 000	9 000	19 000
Total Equity	44 000	49 000	59 000
Total Long-Term Debt	0	0	0
Total Current Debt	66 000	51 000	104 000
Total Equity and Debt	109 000	100 000	163 000

Cash flow (NOK)	2022	2021	2020
Sales Income	622 000	235 000	798 000
Other Income	0	0	0
Revenue	622 000	235 000	798 000
Cost of Goods Sold	91 000	47 000	0
Salary Costs	313 000	101 000	623 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	628 000	244 000	774 000
Operating Profit	−5 000	−9 000	24 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	−6 000	−9 000	19 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	88 000	62 000	152 000
Total Current Assets	109 000	100 000	163 000
Total Assets	109 000	100 000	163 000
Total Equity	44 000	49 000	59 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	20 000	2 000	20 000
Unpaid Taxes	8 000	40 000	0
Dividends	0	0	0
Other Current Debt	37 000	8 000	79 000
Total Current Debt	66 000	51 000	104 000
Total Equity and Debt	109 000	100 000	163 000

Financial indicators	2022	2021	2020
Return on Equity	−13,64 %	−18,37 %	32,2 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	−0,8 %	−3,83 %	3,01 %
Current Ratio	1,65	1,96	1,57
Quick Ratio	1,65	1,96	1,57
Equity Ratio	0,4	0,49	0,36
Gross Profit Margin	85,37 %	80 %	100 %