FJELDSTAD BORETTSLAG

1607 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

6,06 %

Current Ratio

2,73

Debt-to-Equity Ratio

0,84

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 789 000	1 670 000	1 626 000	1 637 000
Net Income	403 000	14 000	193 000	460 000
Total Assets	12 455 000	12 243 000	12 690 000	12 904 000
Total Equity	6 649 000	6 246 000	6 231 000	6 039 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 789 000	1 670 000	1 626 000	1 637 000
Expenditure	1 289 000	1 587 000	1 329 000	1 054 000
Operating Profit	500 000	83 000	297 000	583 000
Financial Income	16 000	14 000	16 000	16 000
Financial Costs	113 000	83 000	121 000	139 000
Financial Balance	−97 000	−69 000	−105 000	−123 000
Earnings Before Tax	403 000	14 000	193 000	460 000
Tax	0	0	0	0
Net Income	403 000	14 000	193 000	460 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 833 000	11 800 000	11 831 000	11 861 000
Total Current Assets	623 000	444 000	859 000	1 043 000
Total Assets	12 455 000	12 243 000	12 690 000	12 904 000
Total Retained Equity	6 645 000	6 242 000	6 228 000	6 035 000
Total Equity	6 649 000	6 246 000	6 231 000	6 039 000
Total Long-Term Debt	5 579 000	5 847 000	6 194 000	6 525 000
Total Current Debt	228 000	151 000	264 000	340 000
Total Equity and Debt	12 455 000	12 243 000	12 690 000	12 904 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 789 000	1 670 000	1 626 000	1 637 000
Revenue	1 789 000	1 670 000	1 626 000	1 637 000
Cost of Goods Sold	0	0	0	0
Salary Costs	117 000	117 000	115 000	116 000
Depreciation	3 000	3 000	3 000	6 000
Impairment	0	0	0	0
Expenditure	1 289 000	1 587 000	1 329 000	1 054 000
Operating Profit	500 000	83 000	297 000	583 000
Financial Income	16 000	14 000	16 000	16 000
Financial Costs	113 000	83 000	121 000	139 000
Financial Balance	−97 000	−69 000	−105 000	−123 000
Dividends	0	0	0	0
Net Income	403 000	14 000	193 000	460 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 775 000	11 775 000	11 775 000	11 775 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	3 000	6 000	9 000
Total Tangible Assets	11 775 000	11 778 000	11 781 000	11 784 000
Total Fiancial Fixed Assets	58 000	21 000	50 000	77 000
Total Fixed Assets	11 833 000	11 800 000	11 831 000	11 861 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	544 000	351 000	765 000	841 000
Total Current Assets	623 000	444 000	859 000	1 043 000
Total Assets	12 455 000	12 243 000	12 690 000	12 904 000
Total Equity	6 649 000	6 246 000	6 231 000	6 039 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 579 000	5 847 000	6 194 000	6 525 000
Creditors	11 000	7 000	114 000	197 000
Unpaid Taxes	1 000	12 000	15 000	1 000
Dividends	0	0	0	0
Other Current Debt	44 000	6 000	7 000	12 000
Total Current Debt	228 000	151 000	264 000	340 000
Total Equity and Debt	12 455 000	12 243 000	12 690 000	12 904 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,06 %	0,22 %	3,1 %	7,62 %
Debt-to-Equity Ratio	0,84	0,94	0,99	1,08
Operating Profit Margin	27,95 %	4,97 %	18,27 %	35,61 %
Current Ratio	2,73	2,94	3,25	3,07
Quick Ratio	2,73	2,94	3,25	3,07
Equity Ratio	0,53	0,51	0,49	0,47
Gross Profit Margin	100 %	100 %	100 %	100 %