FJELDSTAD LOGISTIKK AS

3263 LARVIK

Finances

Return on Equity

−96,55 %

Current Ratio

1,01

Debt-to-Equity Ratio

7,51

Key figures (NOK)	2022	2021	2020
Revenue	5 655 000	4 830 000	1 109 000
Net Income	−112 000	100 000	33 000
Total Assets	2 862 000	2 591 000	209 000
Total Equity	116 000	227 000	128 000

Income (NOK)	2022	2021	2020
Revenue	5 655 000	4 830 000	1 109 000
Expenditure	5 711 000	4 693 000	1 068 000
Operating Profit	−56 000	137 000	41 000
Financial Income	0	0	0
Financial Costs	87 000	10 000	0
Financial Balance	−87 000	−10 000	0
Earnings Before Tax	−143 000	128 000	41 000
Tax	−32 000	28 000	8 000
Net Income	−112 000	100 000	33 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	970 000	392 000	0
Total Current Assets	1 892 000	2 199 000	209 000
Total Assets	2 862 000	2 591 000	209 000
Total Retained Equity	21 000	133 000	33 000
Total Equity	116 000	227 000	128 000
Total Long-Term Debt	871 000	395 000	0
Total Current Debt	1 875 000	1 968 000	81 000
Total Equity and Debt	2 862 000	2 591 000	209 000

Cash flow (NOK)	2022	2021	2020
Sales Income	5 256 000	4 830 000	1 109 000
Other Income	399 000	0	0
Revenue	5 655 000	4 830 000	1 109 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	121 000	52 000	0
Impairment	0	0	0
Expenditure	5 711 000	4 693 000	1 068 000
Operating Profit	−56 000	137 000	41 000
Financial Income	0	0	0
Financial Costs	87 000	10 000	0
Financial Balance	−87 000	−10 000	0
Dividends	0	0	0
Net Income	−112 000	100 000	33 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	23 000	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	917 000	392 000	0
Total Tangible Assets	917 000	392 000	0
Total Fiancial Fixed Assets	30 000	0	0
Total Fixed Assets	970 000	392 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	26 000	4 000	107 000
Total Current Assets	1 892 000	2 199 000	209 000
Total Assets	2 862 000	2 591 000	209 000
Total Equity	116 000	227 000	128 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	871 000	395 000	0
Creditors	1 875 000	1 436 000	73 000
Unpaid Taxes	0	167 000	0
Dividends	0	0	0
Other Current Debt	0	345 000	0
Total Current Debt	1 875 000	1 968 000	81 000
Total Equity and Debt	2 862 000	2 591 000	209 000

Financial indicators	2022	2021	2020
Return on Equity	−96,55 %	44,05 %	25,78 %
Debt-to-Equity Ratio	7,51	1,74	0
Operating Profit Margin	−0,99 %	2,84 %	3,7 %
Current Ratio	1,01	1,12	2,58
Quick Ratio	1,01	1,12	2,58
Equity Ratio	0,04	0,09	0,61
Gross Profit Margin	100 %	100 %	100 %