FJÆRA EIENDOM AS

9475 BORKENES

Finances

Share Ownership

Return on Equity

−4,24 %

Current Ratio

8,97

Debt-to-Equity Ratio

1,01

Key figures (NOK)	2022	2021	2020
Revenue	297 000	287 000	73 000
Net Income	−42 000	32 000	1 000
Total Assets	2 021 000	1 911 000	2 002 000
Total Equity	991 000	783 000	601 000

Income (NOK)	2022	2021	2020
Revenue	297 000	287 000	73 000
Expenditure	281 000	182 000	66 000
Operating Profit	16 000	105 000	6 000
Financial Income	0	0	0
Financial Costs	70 000	64 000	5 000
Financial Balance	−70 000	−64 000	−5 000
Earnings Before Tax	−54 000	41 000	1 000
Tax	−12 000	9 000	0
Net Income	−42 000	32 000	1 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	1 716 000	1 660 000	1 726 000
Total Current Assets	305 000	251 000	276 000
Total Assets	2 021 000	1 911 000	2 002 000
Total Retained Equity	−9 000	33 000	1 000
Total Equity	991 000	783 000	601 000
Total Long-Term Debt	997 000	1 073 000	1 150 000
Total Current Debt	34 000	55 000	252 000
Total Equity and Debt	2 021 000	1 911 000	2 002 000

Cash flow (NOK)	2022	2021	2020
Sales Income	297 000	199 000	49 000
Other Income	0	87 000	24 000
Revenue	297 000	287 000	73 000
Cost of Goods Sold	3 000	0	0
Salary Costs	59 000	14 000	11 000
Depreciation	78 000	70 000	17 000
Impairment	0	0	0
Expenditure	281 000	182 000	66 000
Operating Profit	16 000	105 000	6 000
Financial Income	0	0	0
Financial Costs	70 000	64 000	5 000
Financial Balance	−70 000	−64 000	−5 000
Dividends	0	0	0
Net Income	−42 000	32 000	1 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	16 000	4 000	0
Real Eastate	1 587 000	1 656 000	1 726 000
Machinery and Plant Facilities	114 000	0	0
Fixtures	0	0	0
Total Tangible Assets	1 701 000	1 656 000	1 726 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	1 716 000	1 660 000	1 726 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	253 000	180 000	265 000
Total Current Assets	305 000	251 000	276 000
Total Assets	2 021 000	1 911 000	2 002 000
Total Equity	991 000	783 000	601 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	997 000	1 073 000	1 150 000
Creditors	20 000	0	3 000
Unpaid Taxes	4 000	0	0
Dividends	0	0	0
Other Current Debt	10 000	42 000	249 000
Total Current Debt	34 000	55 000	252 000
Total Equity and Debt	2 021 000	1 911 000	2 002 000

Financial indicators	2022	2021	2020
Return on Equity	−4,24 %	4,09 %	0,17 %
Debt-to-Equity Ratio	1,01	1,37	1,91
Operating Profit Margin	5,39 %	36,59 %	8,22 %
Current Ratio	8,97	4,56	1,1
Quick Ratio	8,97	4,56	1,1
Equity Ratio	0,49	0,41	0,3
Gross Profit Margin	98,99 %	100 %	100 %