FJELL & FJORD IT AS

5035 BERGEN

Finances

Share Ownership

Return on Equity

45,73 %

Current Ratio

4,14

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020
Revenue	111 000	158 000	24 000
Net Income	75 000	95 000	−5 000
Total Assets	214 000	145 000	23 000
Total Equity	164 000	116 000	21 000

Income (NOK)	2022	2021	2020
Revenue	111 000	158 000	24 000
Expenditure	20 000	31 000	29 000
Operating Profit	91 000	127 000	−5 000
Financial Income	0	0	0
Financial Costs	0	5 000	0
Financial Balance	0	−5 000	0
Earnings Before Tax	91 000	122 000	−5 000
Tax	17 000	27 000	0
Net Income	75 000	95 000	−5 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	11 000	17 000	0
Total Current Assets	203 000	128 000	23 000
Total Assets	214 000	145 000	23 000
Total Retained Equity	132 000	90 000	−5 000
Total Equity	164 000	116 000	21 000
Total Long-Term Debt	1 000	1 000	0
Total Current Debt	49 000	28 000	2 000
Total Equity and Debt	214 000	145 000	23 000

Cash flow (NOK)	2022	2021	2020
Sales Income	111 000	158 000	24 000
Other Income	0	0	0
Revenue	111 000	158 000	24 000
Cost of Goods Sold	0	0	12 000
Salary Costs	0	0	0
Depreciation	6 000	1 000	0
Impairment	0	0	0
Expenditure	20 000	31 000	29 000
Operating Profit	91 000	127 000	−5 000
Financial Income	0	0	0
Financial Costs	0	5 000	0
Financial Balance	0	−5 000	0
Dividends	0	0	0
Net Income	75 000	95 000	−5 000

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	11 000	17 000	0
Total Tangible Assets	11 000	17 000	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	11 000	17 000	0
Stock	0	0	0
Total Investments	160 000	80 000	0
Cash, Bank	42 000	48 000	23 000
Total Current Assets	203 000	128 000	23 000
Total Assets	214 000	145 000	23 000
Total Equity	164 000	116 000	21 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	1 000	1 000	0
Creditors	0	0	0
Unpaid Taxes	0	1 000	0
Dividends	0	0	0
Other Current Debt	0	−1 000	0
Total Current Debt	49 000	28 000	2 000
Total Equity and Debt	214 000	145 000	23 000

Financial indicators	2022	2021	2020
Return on Equity	45,73 %	81,9 %	−23,81 %
Debt-to-Equity Ratio	0,01	0,01	0
Operating Profit Margin	81,98 %	80,38 %	−20,83 %
Current Ratio	4,14	4,57	11,5
Quick Ratio	4,14	4,57	11,5
Equity Ratio	0,77	0,8	0,91
Gross Profit Margin	100 %	100 %	50 %