FJELLBJØRK AS

7374 RØROS

Finances

Share Ownership

Return on Equity

76,92 %

Current Ratio

0,69

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	63 000	458 000
Net Income	−10 000	−60 000	−295 000	342 000
Total Assets	174 000	172 000	229 000	506 000
Total Equity	−13 000	−4 000	56 000	350 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	63 000	458 000
Expenditure	11 000	64 000	441 000	57 000
Operating Profit	−11 000	−64 000	−378 000	401 000
Financial Income	0	0	0	0
Financial Costs	2 000	13 000	0	0
Financial Balance	−2 000	−13 000	0	0
Earnings Before Tax	−12 000	−77 000	−378 000	400 000
Tax	−3 000	−17 000	−83 000	58 000
Net Income	−10 000	−60 000	−295 000	342 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	45 000	42 000	25 000	0
Total Current Assets	130 000	130 000	204 000	506 000
Total Assets	174 000	172 000	229 000	506 000
Total Retained Equity	−113 000	−104 000	−44 000	250 000
Total Equity	−13 000	−4 000	56 000	350 000
Total Long-Term Debt	0	0	0	97 000
Total Current Debt	188 000	176 000	173 000	58 000
Total Equity and Debt	174 000	172 000	229 000	506 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	400 000
Other Income	0	0	63 000	58 000
Revenue	0	0	63 000	458 000
Cost of Goods Sold	0	0	0	39 000
Salary Costs	0	47 000	430 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	11 000	64 000	441 000	57 000
Operating Profit	−11 000	−64 000	−378 000	401 000
Financial Income	0	0	0	0
Financial Costs	2 000	13 000	0	0
Financial Balance	−2 000	−13 000	0	0
Dividends	0	0	0	0
Net Income	−10 000	−60 000	−295 000	342 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	45 000	42 000	25 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	45 000	42 000	25 000	0
Stock	130 000	130 000	130 000	130 000
Total Investments	0	0	0	0
Cash, Bank	0	1 000	13 000	376 000
Total Current Assets	130 000	130 000	204 000	506 000
Total Assets	174 000	172 000	229 000	506 000
Total Equity	−13 000	−4 000	56 000	350 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	97 000
Creditors	10 000	1 000	0	0
Unpaid Taxes	0	3 000	26 000	0
Dividends	0	0	0	0
Other Current Debt	178 000	172 000	147 000	0
Total Current Debt	188 000	176 000	173 000	58 000
Total Equity and Debt	174 000	172 000	229 000	506 000

Financial indicators	2022	2021	2020	2019
Return on Equity	76,92 %	1 500 %	−526,79 %	97,71 %
Debt-to-Equity Ratio	−0	−0	0	0,28
Operating Profit Margin	-	-	−600 %	87,55 %
Current Ratio	0,69	0,74	1,18	8,72
Quick Ratio	2,24	2,83	4,74	−7,03
Equity Ratio	−0,07	−0,02	0,24	0,69
Gross Profit Margin	-	-	100 %	91,48 %