FYRESDAL REKNESKAPSKONTOR AS

3870 FYRESDAL

Finances

Share Ownership

Return on Equity

8,96 %

Current Ratio

2,78

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 773 000	4 733 000	4 562 000	3 831 000
Net Income	374 000	131 000	357 000	−3 000
Total Assets	5 525 000	5 075 000	4 834 000	4 313 000
Total Equity	4 174 000	3 801 000	3 670 000	3 413 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 773 000	4 733 000	4 562 000	3 831 000
Expenditure	4 304 000	4 577 000	4 134 000	3 865 000
Operating Profit	469 000	155 000	427 000	−34 000
Financial Income	14 000	13 000	21 000	31 000
Financial Costs	0	0	0	1 000
Financial Balance	14 000	13 000	21 000	30 000
Earnings Before Tax	483 000	168 000	448 000	−3 000
Tax	109 000	37 000	91 000	0
Net Income	374 000	131 000	357 000	−3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 770 000	1 866 000	1 812 000	1 776 000
Total Current Assets	3 756 000	3 210 000	3 022 000	2 537 000
Total Assets	5 525 000	5 075 000	4 834 000	4 313 000
Total Retained Equity	4 034 000	3 661 000	3 530 000	3 273 000
Total Equity	4 174 000	3 801 000	3 670 000	3 413 000
Total Long-Term Debt	0	4 000	3 000	0
Total Current Debt	1 351 000	1 270 000	1 161 000	899 000
Total Equity and Debt	5 525 000	5 075 000	4 834 000	4 313 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 773 000	4 733 000	4 562 000	3 831 000
Other Income	0	0	0	0
Revenue	4 773 000	4 733 000	4 562 000	3 831 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 681 000	3 824 000	3 392 000	2 798 000
Depreciation	96 000	84 000	72 000	6 000
Impairment	0	0	0	0
Expenditure	4 304 000	4 577 000	4 134 000	3 865 000
Operating Profit	469 000	155 000	427 000	−34 000
Financial Income	14 000	13 000	21 000	31 000
Financial Costs	0	0	0	1 000
Financial Balance	14 000	13 000	21 000	30 000
Dividends	0	0	100 000	100 000
Net Income	374 000	131 000	357 000	−3 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 662 000	1 703 000	1 743 000	1 762 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	108 000	163 000	68 000	14 000
Total Tangible Assets	1 770 000	1 866 000	1 812 000	1 776 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 770 000	1 866 000	1 812 000	1 776 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 186 000	2 643 000	2 484 000	1 880 000
Total Current Assets	3 756 000	3 210 000	3 022 000	2 537 000
Total Assets	5 525 000	5 075 000	4 834 000	4 313 000
Total Equity	4 174 000	3 801 000	3 670 000	3 413 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	4 000	3 000	0
Creditors	65 000	93 000	54 000	155 000
Unpaid Taxes	435 000	472 000	419 000	319 000
Dividends	0	0	100 000	100 000
Other Current Debt	738 000	671 000	499 000	326 000
Total Current Debt	1 351 000	1 270 000	1 161 000	899 000
Total Equity and Debt	5 525 000	5 075 000	4 834 000	4 313 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,96 %	3,45 %	9,73 %	−0,09 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,83 %	3,27 %	9,36 %	−0,89 %
Current Ratio	2,78	2,53	2,6	2,82
Quick Ratio	2,78	2,53	2,6	2,82
Equity Ratio	0,76	0,75	0,76	0,79
Gross Profit Margin	100 %	100 %	100 %	100 %