FJELLETS ELEKTRO EIENDOM AS

7800 NAMSOS

Finances

Share Ownership

Return on Equity

27,17 %

Current Ratio

1,64

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 516 000	1 236 000	1 041 000	1 057 000
Net Income	630 000	493 000	502 000	121 000
Total Assets	2 535 000	6 015 000	6 040 000	5 689 000
Total Equity	2 319 000	1 844 000	1 741 000	1 475 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 516 000	1 236 000	1 041 000	1 057 000
Expenditure	674 000	501 000	502 000	877 000
Operating Profit	842 000	735 000	539 000	181 000
Financial Income	11 000	1 000	175 000	3 000
Financial Costs	97 000	104 000	120 000	28 000
Financial Balance	−86 000	−103 000	55 000	−25 000
Earnings Before Tax	757 000	632 000	594 000	155 000
Tax	126 000	139 000	93 000	34 000
Net Income	630 000	493 000	502 000	121 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 180 000	5 408 000	5 005 000	5 040 000
Total Current Assets	355 000	607 000	1 035 000	650 000
Total Assets	2 535 000	6 015 000	6 040 000	5 689 000
Total Retained Equity	2 219 000	1 744 000	1 641 000	1 375 000
Total Equity	2 319 000	1 844 000	1 741 000	1 475 000
Total Long-Term Debt	0	3 204 000	3 568 000	3 878 000
Total Current Debt	216 000	967 000	731 000	336 000
Total Equity and Debt	2 535 000	6 015 000	6 040 000	5 689 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 175 000	1 067 000	965 000	1 004 000
Other Income	340 000	168 000	76 000	53 000
Revenue	1 516 000	1 236 000	1 041 000	1 057 000
Cost of Goods Sold	3 000	0	0	0
Salary Costs	23 000	0	0	0
Depreciation	329 000	261 000	254 000	254 000
Impairment	0	0	0	0
Expenditure	674 000	501 000	502 000	877 000
Operating Profit	842 000	735 000	539 000	181 000
Financial Income	11 000	1 000	175 000	3 000
Financial Costs	97 000	104 000	120 000	28 000
Financial Balance	−86 000	−103 000	55 000	−25 000
Dividends	0	0	0	0
Net Income	630 000	493 000	502 000	121 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	162 000	158 000	145 000	170 000
Real Eastate	958 000	1 060 000	1 143 000	1 034 000
Machinery and Plant Facilities	0	0	24 000	305 000
Fixtures	887 000	554 000	57 000	170 000
Total Tangible Assets	1 846 000	1 614 000	1 224 000	1 509 000
Total Fiancial Fixed Assets	172 000	3 636 000	3 636 000	3 360 000
Total Fixed Assets	2 180 000	5 408 000	5 005 000	5 040 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	348 000	525 000	978 000	589 000
Total Current Assets	355 000	607 000	1 035 000	650 000
Total Assets	2 535 000	6 015 000	6 040 000	5 689 000
Total Equity	2 319 000	1 844 000	1 741 000	1 475 000
Short-Term Group Debt	0	303 000	0	0
Total Long-Term Debt	0	3 204 000	3 568 000	3 878 000
Creditors	34 000	−1 000	141 000	75 000
Unpaid Taxes	52 000	122 000	287 000	180 000
Dividends	0	0	0	0
Other Current Debt	0	500 000	303 000	0
Total Current Debt	216 000	967 000	731 000	336 000
Total Equity and Debt	2 535 000	6 015 000	6 040 000	5 689 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,17 %	26,74 %	28,83 %	8,2 %
Debt-to-Equity Ratio	0	1,74	2,05	2,63
Operating Profit Margin	55,54 %	59,47 %	51,78 %	17,12 %
Current Ratio	1,64	0,63	1,42	1,93
Quick Ratio	1,64	0,63	1,42	1,93
Equity Ratio	0,91	0,31	0,29	0,26
Gross Profit Margin	99,8 %	100 %	100 %	100 %