FJORD AQUAPONICS AS

6600 SUNNDALSØRA

Finances

Return on Equity

−61,72 %

Current Ratio

1,19

Debt-to-Equity Ratio

−1,09

Key figures (NOK)	2022	2021	2020
Revenue	98 000	408 000	0
Net Income	79 000	133 000	−374 000
Total Assets	75 000	231 000	119 000
Total Equity	−128 000	−208 000	−341 000

Income (NOK)	2022	2021	2020
Revenue	98 000	408 000	0
Expenditure	19 000	274 000	374 000
Operating Profit	79 000	133 000	−374 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	79 000	133 000	−374 000
Tax	0	0	0
Net Income	79 000	133 000	−374 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	75 000	231 000	119 000
Total Assets	75 000	231 000	119 000
Total Retained Equity	−161 000	−241 000	−374 000
Total Equity	−128 000	−208 000	−341 000
Total Long-Term Debt	140 000	140 000	0
Total Current Debt	63 000	298 000	460 000
Total Equity and Debt	75 000	231 000	119 000

Cash flow (NOK)	2022	2021	2020
Sales Income	98 000	0	0
Other Income	0	408 000	0
Revenue	98 000	408 000	0
Cost of Goods Sold	0	84 000	336 000
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	19 000	274 000	374 000
Operating Profit	79 000	133 000	−374 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	79 000	133 000	−374 000

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	4 000	4 000	0
Cash, Bank	71 000	67 000	27 000
Total Current Assets	75 000	231 000	119 000
Total Assets	75 000	231 000	119 000
Total Equity	−128 000	−208 000	−341 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	140 000	140 000	0
Creditors	63 000	298 000	460 000
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	0	0	0
Total Current Debt	63 000	298 000	460 000
Total Equity and Debt	75 000	231 000	119 000

Financial indicators	2022	2021	2020
Return on Equity	−61,72 %	−63,94 %	109,68 %
Debt-to-Equity Ratio	−1,09	−0,67	−0
Operating Profit Margin	80,61 %	32,6 %	-
Current Ratio	1,19	0,78	0,26
Quick Ratio	1,19	0,78	0,26
Equity Ratio	−1,71	−0,9	−2,87
Gross Profit Margin	100 %	79,41 %	-