FJELBERG FJORDBRUK AS

5459 FJELBERG

Finances

Return on Equity

72,55 %

Current Ratio

2,5

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	671 789 000	103 771 000	436 002 000	68 554 000
Net Income	272 880 000	24 996 000	73 552 000	34 061 000
Total Assets	605 163 000	357 482 000	362 118 000	318 839 000
Total Equity	376 137 000	213 257 000	223 261 000	189 709 000

Income (NOK)	2022	2021	2020	2019
Revenue	671 789 000	103 771 000	436 002 000	68 554 000
Expenditure	148 188 000	256 320 000	178 043 000	191 357 000
Operating Profit	341 467 000	29 584 000	93 261 000	41 895 000
Financial Income	8 647 000	2 415 000	1 396 000	2 746 000
Financial Costs	247 000	319 000	361 000	278 000
Financial Balance	8 400 000	2 096 000	1 035 000	2 468 000
Earnings Before Tax	349 867 000	31 681 000	94 296 000	44 363 000
Tax	76 986 000	6 685 000	20 744 000	10 303 000
Net Income	272 880 000	24 996 000	73 552 000	34 061 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	51 587 000	123 078 000	99 946 000	67 713 000
Total Current Assets	553 576 000	234 404 000	262 172 000	251 126 000
Total Assets	605 163 000	357 482 000	362 118 000	318 839 000
Total Retained Equity	366 489 000	203 609 000	213 613 000	180 061 000
Total Equity	376 137 000	213 257 000	223 261 000	189 709 000
Total Long-Term Debt	7 769 000	10 092 000	4 565 000	15 384 000
Total Current Debt	221 256 000	134 133 000	134 291 000	113 745 000
Total Equity and Debt	605 163 000	357 482 000	362 118 000	318 839 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	630 953 000	69 388 000	433 907 000	0
Other Income	40 835 000	34 383 000	2 094 000	68 554 000
Revenue	671 789 000	103 771 000	436 002 000	68 554 000
Cost of Goods Sold	98 526 000	210 738 000	113 242 000	154 767 000
Salary Costs	7 596 000	8 345 000	8 885 000	8 412 000
Depreciation	10 162 000	9 994 000	7 296 000	6 733 000
Impairment	0	0	0	0
Expenditure	148 188 000	256 320 000	178 043 000	191 357 000
Operating Profit	341 467 000	29 584 000	93 261 000	41 895 000
Financial Income	8 647 000	2 415 000	1 396 000	2 746 000
Financial Costs	247 000	319 000	361 000	278 000
Financial Balance	8 400 000	2 096 000	1 035 000	2 468 000
Dividends	80 000 000	35 000 000	40 000 000	30 000 000
Net Income	272 880 000	24 996 000	73 552 000	34 061 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	20 744 000	20 744 000	20 744 000	17 000 000
Real Eastate	788 000	45 020 000	34 080 000	11 834 000
Machinery and Plant Facilities	28 131 000	46 743 000	40 418 000	35 499 000
Fixtures	26 000	1 409 000	151 000	98 000
Total Tangible Assets	29 663 000	101 099 000	79 147 000	50 658 000
Total Fiancial Fixed Assets	1 180 000	1 235 000	55 000	55 000
Total Fixed Assets	51 587 000	123 078 000	99 946 000	67 713 000
Stock	0	185 423 000	0	168 444 000
Total Investments	0	0	0	0
Cash, Bank	529 000	520 000	505 000	593 000
Total Current Assets	553 576 000	234 404 000	262 172 000	251 126 000
Total Assets	605 163 000	357 482 000	362 118 000	318 839 000
Total Equity	376 137 000	213 257 000	223 261 000	189 709 000
Short-Term Group Debt	0	45 128 000	0	30 618 000
Total Long-Term Debt	7 769 000	10 092 000	4 565 000	15 384 000
Creditors	111 729 000	51 661 000	59 718 000	48 186 000
Unpaid Taxes	9 347 000	531 000	535 000	681 000
Dividends	80 000 000	35 000 000	40 000 000	30 000 000
Other Current Debt	871 000	1 813 000	3 985 000	4 260 000
Total Current Debt	221 256 000	134 133 000	134 291 000	113 745 000
Total Equity and Debt	605 163 000	357 482 000	362 118 000	318 839 000

Financial indicators	2022	2021	2020	2019
Return on Equity	72,55 %	11,72 %	32,94 %	17,95 %
Debt-to-Equity Ratio	0,02	0,05	0,02	0,08
Operating Profit Margin	50,83 %	28,51 %	21,39 %	61,11 %
Current Ratio	2,5	1,75	1,95	2,21
Quick Ratio	2,5	−4,57	1,95	−4,59
Equity Ratio	0,62	0,6	0,62	0,59
Gross Profit Margin	85,33 %	−103,08 %	74,03 %	−125,76 %