FJELLET EIENDOMSUTVIKLING AS

2819 GJØVIK

Finances

Share Ownership

Return on Equity

62,75 %

Current Ratio

1,13

Debt-to-Equity Ratio

3,98

Key figures (NOK)	2022	2021	2020
Revenue	26 306 000	100 000	0
Net Income	827 000	33 000	−29 000
Total Assets	29 909 000	2 934 000	1 629 000
Total Equity	1 318 000	491 000	457 000

Income (NOK)	2022	2021	2020
Revenue	26 306 000	100 000	0
Expenditure	24 781 000	20 000	8 000
Operating Profit	1 526 000	80 000	−8 000
Financial Income	4 000	1 000	0
Financial Costs	471 000	48 000	20 000
Financial Balance	−467 000	−47 000	−20 000
Earnings Before Tax	1 059 000	33 000	−29 000
Tax	231 000	0	0
Net Income	827 000	33 000	−29 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	3 589 000	1 501 000	1 501 000
Total Current Assets	26 320 000	1 433 000	128 000
Total Assets	29 909 000	2 934 000	1 629 000
Total Retained Equity	832 000	5 000	−29 000
Total Equity	1 318 000	491 000	457 000
Total Long-Term Debt	5 247 000	1 644 000	1 100 000
Total Current Debt	23 343 000	800 000	71 000
Total Equity and Debt	29 909 000	2 934 000	1 629 000

Cash flow (NOK)	2022	2021	2020
Sales Income	26 306 000	0	0
Other Income	0	100 000	0
Revenue	26 306 000	100 000	0
Cost of Goods Sold	24 735 000	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	24 781 000	20 000	8 000
Operating Profit	1 526 000	80 000	−8 000
Financial Income	4 000	1 000	0
Financial Costs	471 000	48 000	20 000
Financial Balance	−467 000	−47 000	−20 000
Dividends	0	0	0
Net Income	827 000	33 000	−29 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	3 589 000	1 501 000	1 501 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	3 589 000	1 501 000	1 501 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	3 589 000	1 501 000	1 501 000
Stock	0	1 207 000	0
Total Investments	0	0	0
Cash, Bank	14 000	226 000	65 000
Total Current Assets	26 320 000	1 433 000	128 000
Total Assets	29 909 000	2 934 000	1 629 000
Total Equity	1 318 000	491 000	457 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	5 247 000	1 644 000	1 100 000
Creditors	6 084 000	798 000	69 000
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	780 000	2 000	2 000
Total Current Debt	23 343 000	800 000	71 000
Total Equity and Debt	29 909 000	2 934 000	1 629 000

Financial indicators	2022	2021	2020
Return on Equity	62,75 %	6,72 %	−6,35 %
Debt-to-Equity Ratio	3,98	3,35	2,41
Operating Profit Margin	5,8 %	80 %	-
Current Ratio	1,13	1,79	1,8
Quick Ratio	1,13	−3,52	1,8
Equity Ratio	0,04	0,17	0,28
Gross Profit Margin	5,97 %	100 %	-