FJELLSET BORETTSLAG

2414 ELVERUM

Finances

Share Ownership

Return on Equity

7,48 %

Current Ratio

7,55

Debt-to-Equity Ratio

2,37

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 335 000	1 304 000	1 203 000	1 146 000
Net Income	229 000	−50 000	367 000	182 000
Total Assets	10 380 000	10 481 000	10 561 000	10 473 000
Total Equity	3 063 000	2 834 000	2 884 000	2 517 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 335 000	1 304 000	1 203 000	1 146 000
Expenditure	893 000	1 212 000	662 000	749 000
Operating Profit	442 000	91 000	540 000	397 000
Financial Income	1 000	1 000	1 000	2 000
Financial Costs	214 000	143 000	174 000	217 000
Financial Balance	−213 000	−142 000	−173 000	−215 000
Earnings Before Tax	229 000	−50 000	367 000	182 000
Tax	0	0	0	0
Net Income	229 000	−50 000	367 000	182 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 010 000	9 997 000	10 003 000	10 008 000
Total Current Assets	370 000	484 000	558 000	465 000
Total Assets	10 380 000	10 481 000	10 561 000	10 473 000
Total Retained Equity	3 061 000	2 832 000	2 882 000	2 515 000
Total Equity	3 063 000	2 834 000	2 884 000	2 517 000
Total Long-Term Debt	7 268 000	7 442 000	7 651 000	7 844 000
Total Current Debt	49 000	205 000	26 000	113 000
Total Equity and Debt	10 380 000	10 481 000	10 561 000	10 473 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 335 000	1 304 000	1 203 000	1 146 000
Revenue	1 335 000	1 304 000	1 203 000	1 146 000
Cost of Goods Sold	0	0	0	0
Salary Costs	34 000	34 000	22 000	23 000
Depreciation	3 000	5 000	5 000	21 000
Impairment	0	0	0	0
Expenditure	893 000	1 212 000	662 000	749 000
Operating Profit	442 000	91 000	540 000	397 000
Financial Income	1 000	1 000	1 000	2 000
Financial Costs	214 000	143 000	174 000	217 000
Financial Balance	−213 000	−142 000	−173 000	−215 000
Dividends	0	0	0	0
Net Income	229 000	−50 000	367 000	182 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 038 000	7 038 000	7 038 000	7 038 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 947 000	2 950 000	2 955 000	2 961 000
Total Tangible Assets	9 986 000	9 988 000	9 994 000	9 999 000
Total Fiancial Fixed Assets	25 000	9 000	9 000	9 000
Total Fixed Assets	10 010 000	9 997 000	10 003 000	10 008 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	342 000	458 000	534 000	376 000
Total Current Assets	370 000	484 000	558 000	465 000
Total Assets	10 380 000	10 481 000	10 561 000	10 473 000
Total Equity	3 063 000	2 834 000	2 884 000	2 517 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 268 000	7 442 000	7 651 000	7 844 000
Creditors	48 000	157 000	2 000	112 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	48 000	23 000	0
Total Current Debt	49 000	205 000	26 000	113 000
Total Equity and Debt	10 380 000	10 481 000	10 561 000	10 473 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,48 %	−1,76 %	12,73 %	7,23 %
Debt-to-Equity Ratio	2,37	2,63	2,65	3,12
Operating Profit Margin	33,11 %	6,98 %	44,89 %	34,64 %
Current Ratio	7,55	2,36	21,46	4,12
Quick Ratio	7,55	2,36	21,46	4,12
Equity Ratio	0,3	0,27	0,27	0,24
Gross Profit Margin	100 %	100 %	100 %	100 %