FJORDINGEN AS

6783 STRYN

Finances

Return on Equity

8,06 %

Current Ratio

5,16

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 205 000	16 338 000	15 087 000	15 048 000
Net Income	2 066 000	2 322 000	976 000	927 000
Total Assets	31 874 000	29 274 000	27 260 000	26 704 000
Total Equity	25 637 000	23 129 000	20 806 000	19 605 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 205 000	16 338 000	15 087 000	15 048 000
Expenditure	15 791 000	14 098 000	13 972 000	14 220 000
Operating Profit	1 415 000	2 240 000	1 116 000	828 000
Financial Income	605 000	244 000	199 000	421 000
Financial Costs	14 000	28 000	42 000	51 000
Financial Balance	591 000	216 000	157 000	370 000
Earnings Before Tax	2 006 000	2 456 000	1 272 000	1 198 000
Tax	458 000	352 000	297 000	271 000
Net Income	2 066 000	2 322 000	976 000	927 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 737 000	2 930 000	3 780 000	4 162 000
Total Current Assets	29 137 000	26 344 000	23 480 000	22 543 000
Total Assets	31 874 000	29 274 000	27 260 000	26 704 000
Total Retained Equity	19 573 000	19 075 000	17 869 000	16 667 000
Total Equity	25 637 000	23 129 000	20 806 000	19 605 000
Total Long-Term Debt	588 000	1 046 000	2 221 000	2 891 000
Total Current Debt	5 649 000	5 099 000	4 232 000	4 208 000
Total Equity and Debt	31 874 000	29 274 000	27 260 000	26 704 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 984 000	14 322 000	12 959 000	13 393 000
Other Income	2 221 000	2 016 000	2 129 000	1 656 000
Revenue	17 205 000	16 338 000	15 087 000	15 048 000
Cost of Goods Sold	2 563 000	2 236 000	2 074 000	2 356 000
Salary Costs	6 882 000	5 960 000	6 210 000	6 298 000
Depreciation	810 000	788 000	813 000	776 000
Impairment	0	0	0	0
Expenditure	15 791 000	14 098 000	13 972 000	14 220 000
Operating Profit	1 415 000	2 240 000	1 116 000	828 000
Financial Income	605 000	244 000	199 000	421 000
Financial Costs	14 000	28 000	42 000	51 000
Financial Balance	591 000	216 000	157 000	370 000
Dividends	0	0	0	0
Net Income	2 066 000	2 322 000	976 000	927 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	178 000	328 000	699 000	713 000
Real Eastate	303 000	870 000	1 392 000	1 878 000
Machinery and Plant Facilities	0	26 000	0	0
Fixtures	59 000	199 000	399 000	492 000
Total Tangible Assets	361 000	1 095 000	1 791 000	2 370 000
Total Fiancial Fixed Assets	2 197 000	1 507 000	1 290 000	1 078 000
Total Fixed Assets	2 737 000	2 930 000	3 780 000	4 162 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	815 000	219 000
Total Current Assets	29 137 000	26 344 000	23 480 000	22 543 000
Total Assets	31 874 000	29 274 000	27 260 000	26 704 000
Total Equity	25 637 000	23 129 000	20 806 000	19 605 000
Short-Term Group Debt	2 010 000	1 116 000	0	0
Total Long-Term Debt	588 000	1 046 000	2 221 000	2 891 000
Creditors	582 000	642 000	445 000	426 000
Unpaid Taxes	568 000	572 000	542 000	493 000
Dividends	0	0	0	0
Other Current Debt	2 489 000	2 770 000	2 949 000	3 020 000
Total Current Debt	5 649 000	5 099 000	4 232 000	4 208 000
Total Equity and Debt	31 874 000	29 274 000	27 260 000	26 704 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,06 %	10,04 %	4,69 %	4,73 %
Debt-to-Equity Ratio	0,02	0,05	0,11	0,15
Operating Profit Margin	8,22 %	13,71 %	7,4 %	5,5 %
Current Ratio	5,16	5,17	5,55	5,36
Quick Ratio	5,16	5,17	5,55	5,36
Equity Ratio	0,8	0,79	0,76	0,73
Gross Profit Margin	85,1 %	86,31 %	86,25 %	84,34 %