FJELLVÅKVEIEN BORETTSLAG

9510 ALTA

Finances

Share Ownership

Return on Equity

6,74 %

Current Ratio

45,79

Debt-to-Equity Ratio

1,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	717 000	717 000	712 000	677 000
Net Income	227 000	272 000	−111 000	228 000
Total Assets	7 026 000	6 953 000	6 876 000	6 747 000
Total Equity	3 370 000	3 143 000	2 871 000	2 982 000

Income (NOK)	2022	2021	2020	2019
Revenue	717 000	717 000	712 000	677 000
Expenditure	444 000	414 000	783 000	404 000
Operating Profit	273 000	303 000	−71 000	273 000
Financial Income	11 000	1 000	2 000	4 000
Financial Costs	58 000	33 000	43 000	49 000
Financial Balance	−47 000	−32 000	−41 000	−45 000
Earnings Before Tax	273 000	303 000	−71 000	273 000
Tax	0	0	0	0
Net Income	227 000	272 000	−111 000	228 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 385 000	6 385 000	6 385 000	6 385 000
Total Current Assets	641 000	568 000	491 000	362 000
Total Assets	7 026 000	6 953 000	6 876 000	6 747 000
Total Retained Equity	3 369 000	3 142 000	2 870 000	2 981 000
Total Equity	3 370 000	3 143 000	2 871 000	2 982 000
Total Long-Term Debt	3 555 000	3 758 000	3 970 000	3 596 000
Total Current Debt	14 000	14 000	34 000	53 000
Total Equity and Debt	7 026 000	6 953 000	6 876 000	6 747 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	717 000	717 000	712 000	677 000
Revenue	717 000	717 000	712 000	677 000
Cost of Goods Sold	0	0	0	0
Salary Costs	63 000	58 000	57 000	57 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	444 000	414 000	783 000	404 000
Operating Profit	273 000	303 000	−71 000	273 000
Financial Income	11 000	1 000	2 000	4 000
Financial Costs	58 000	33 000	43 000	49 000
Financial Balance	−47 000	−32 000	−41 000	−45 000
Dividends	0	0	0	0
Net Income	227 000	272 000	−111 000	228 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 385 000	6 385 000	6 385 000	6 385 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 385 000	6 385 000	6 385 000	6 385 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 385 000	6 385 000	6 385 000	6 385 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	641 000	568 000	491 000	357 000
Total Current Assets	641 000	568 000	491 000	362 000
Total Assets	7 026 000	6 953 000	6 876 000	6 747 000
Total Equity	3 370 000	3 143 000	2 871 000	2 982 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 555 000	3 758 000	3 970 000	3 596 000
Creditors	1 000	2 000	1 000	9 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	13 000	12 000	33 000	43 000
Total Current Debt	14 000	14 000	34 000	53 000
Total Equity and Debt	7 026 000	6 953 000	6 876 000	6 747 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,74 %	8,65 %	−3,87 %	7,65 %
Debt-to-Equity Ratio	1,05	1,2	1,38	1,21
Operating Profit Margin	38,08 %	42,26 %	−9,97 %	40,32 %
Current Ratio	45,79	40,57	14,44	6,83
Quick Ratio	45,79	40,57	14,44	6,83
Equity Ratio	0,48	0,45	0,42	0,44
Gross Profit Margin	100 %	100 %	100 %	100 %