FJORDGATA 15 AS

7045 TRONDHEIM

Finances

Share Ownership

Return on Equity

72,69 %

Current Ratio

0,74

Debt-to-Equity Ratio

8,85

Key figures (NOK)	2022	2021	2020
Revenue	2 357 000	1 351 000	1 587 000
Net Income	1 006 000	309 000	770 000
Total Assets	17 059 000	15 917 000	15 156 000
Total Equity	1 384 000	1 378 000	1 369 000

Income (NOK)	2022	2021	2020
Revenue	2 357 000	1 351 000	1 587 000
Expenditure	589 000	653 000	455 000
Operating Profit	1 768 000	699 000	1 133 000
Financial Income	0	0	0
Financial Costs	478 000	303 000	147 000
Financial Balance	−478 000	−303 000	−147 000
Earnings Before Tax	1 290 000	396 000	986 000
Tax	284 000	87 000	216 000
Net Income	1 006 000	309 000	770 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	14 517 000	14 342 000	14 284 000
Total Current Assets	2 542 000	1 575 000	872 000
Total Assets	17 059 000	15 917 000	15 156 000
Total Retained Equity	299 000	299 000	290 000
Total Equity	1 384 000	1 378 000	1 369 000
Total Long-Term Debt	12 252 000	12 252 000	12 106 000
Total Current Debt	3 424 000	2 287 000	1 681 000
Total Equity and Debt	17 059 000	15 917 000	15 156 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	2 357 000	1 351 000	1 587 000
Revenue	2 357 000	1 351 000	1 587 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	126 000	125 000	122 000
Impairment	0	0	0
Expenditure	589 000	653 000	455 000
Operating Profit	1 768 000	699 000	1 133 000
Financial Income	0	0	0
Financial Costs	478 000	303 000	147 000
Financial Balance	−478 000	−303 000	−147 000
Dividends	1 000 000	300 000	0
Net Income	1 006 000	309 000	770 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	270 000	327 000	290 000
Real Eastate	14 247 000	14 015 000	13 993 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	14 247 000	14 015 000	13 993 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	14 517 000	14 342 000	14 284 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	67 000	13 000	139 000
Total Current Assets	2 542 000	1 575 000	872 000
Total Assets	17 059 000	15 917 000	15 156 000
Total Equity	1 384 000	1 378 000	1 369 000
Short-Term Group Debt	1 867 000	1 497 000	1 390 000
Total Long-Term Debt	12 252 000	12 252 000	12 106 000
Creditors	232 000	26 000	29 000
Unpaid Taxes	33 000	22 000	0
Dividends	1 000 000	300 000	0
Other Current Debt	65 000	318 000	155 000
Total Current Debt	3 424 000	2 287 000	1 681 000
Total Equity and Debt	17 059 000	15 917 000	15 156 000

Financial indicators	2022	2021	2020
Return on Equity	72,69 %	22,42 %	56,25 %
Debt-to-Equity Ratio	8,85	8,89	8,84
Operating Profit Margin	75,01 %	51,74 %	71,39 %
Current Ratio	0,74	0,69	0,52
Quick Ratio	0,74	0,69	0,52
Equity Ratio	0,08	0,09	0,09
Gross Profit Margin	100 %	100 %	100 %