FJERBAEK EIENDOM OG DRIFT AS

1560 LARKOLLEN

Finances

Share Ownership

Return on Equity

29,59 %

Current Ratio

0,74

Debt-to-Equity Ratio

−9

Key figures (NOK)	2022	2021	2020
Revenue	3 000	108 000	0
Net Income	−308 000	−563 000	−195 000
Total Assets	8 533 000	8 771 000	8 558 000
Total Equity	−1 041 000	−733 000	−170 000

Income (NOK)	2022	2021	2020
Revenue	3 000	108 000	0
Expenditure	154 000	635 000	162 000
Operating Profit	−151 000	−527 000	−162 000
Financial Income	1 000	1 000	0
Financial Costs	158 000	36 000	33 000
Financial Balance	−157 000	−35 000	−33 000
Earnings Before Tax	−308 000	−563 000	−195 000
Tax	0	0	0
Net Income	−308 000	−563 000	−195 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	8 379 000	8 459 000	8 466 000
Total Current Assets	153 000	313 000	92 000
Total Assets	8 533 000	8 771 000	8 558 000
Total Retained Equity	−1 071 000	−757 000	−195 000
Total Equity	−1 041 000	−733 000	−170 000
Total Long-Term Debt	9 367 000	9 201 000	8 710 000
Total Current Debt	206 000	304 000	18 000
Total Equity and Debt	8 533 000	8 771 000	8 558 000

Cash flow (NOK)	2022	2021	2020
Sales Income	3 000	108 000	0
Other Income	0	0	0
Revenue	3 000	108 000	0
Cost of Goods Sold	10 000	33 000	0
Salary Costs	0	114 000	0
Depreciation	80 000	75 000	0
Impairment	0	0	0
Expenditure	154 000	635 000	162 000
Operating Profit	−151 000	−527 000	−162 000
Financial Income	1 000	1 000	0
Financial Costs	158 000	36 000	33 000
Financial Balance	−157 000	−35 000	−33 000
Dividends	0	0	0
Net Income	−308 000	−563 000	−195 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	8 187 000	8 204 000	8 222 000
Machinery and Plant Facilities	146 000	195 000	244 000
Fixtures	46 000	60 000	0
Total Tangible Assets	8 379 000	8 459 000	8 466 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	8 379 000	8 459 000	8 466 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	136 000	71 000	92 000
Total Current Assets	153 000	313 000	92 000
Total Assets	8 533 000	8 771 000	8 558 000
Total Equity	−1 041 000	−733 000	−170 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	9 367 000	9 201 000	8 710 000
Creditors	0	0	0
Unpaid Taxes	0	14 000	−81 000
Dividends	0	0	0
Other Current Debt	206 000	290 000	100 000
Total Current Debt	206 000	304 000	18 000
Total Equity and Debt	8 533 000	8 771 000	8 558 000

Financial indicators	2022	2021	2020
Return on Equity	29,59 %	76,81 %	114,71 %
Debt-to-Equity Ratio	−9	−12,55	−51,24
Operating Profit Margin	−5 033,33 %	−487,96 %	-
Current Ratio	0,74	1,03	5,11
Quick Ratio	0,74	1,03	5,11
Equity Ratio	−0,12	−0,08	−0,02
Gross Profit Margin	−233,33 %	69,44 %	-