FJERDINGEN UTBYGNING AS

0186 OSLO

Finances

Share Ownership

Return on Equity

16,53 %

Current Ratio

1,26

Debt-to-Equity Ratio

2,43

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 510 000	11 630 000	11 875 000	11 768 000
Net Income	5 498 000	6 058 000	6 114 000	5 505 000
Total Assets	118 233 000	115 029 000	120 088 000	106 886 000
Total Equity	33 267 000	30 986 000	27 861 000	25 880 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 510 000	11 630 000	11 875 000	11 768 000
Expenditure	2 939 000	2 759 000	2 455 000	2 703 000
Operating Profit	8 571 000	8 870 000	9 419 000	9 064 000
Financial Income	167 000	120 000	225 000	180 000
Financial Costs	1 689 000	1 224 000	1 806 000	2 187 000
Financial Balance	−1 522 000	−1 104 000	−1 581 000	−2 007 000
Earnings Before Tax	7 049 000	7 767 000	7 839 000	7 057 000
Tax	1 551 000	1 709 000	1 725 000	1 552 000
Net Income	5 498 000	6 058 000	6 114 000	5 505 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	113 168 000	104 402 000	104 315 000	104 315 000
Total Current Assets	5 065 000	10 628 000	15 772 000	2 571 000
Total Assets	118 233 000	115 029 000	120 088 000	106 886 000
Total Retained Equity	30 038 000	27 757 000	24 632 000	22 651 000
Total Equity	33 267 000	30 986 000	27 861 000	25 880 000
Total Long-Term Debt	80 948 000	65 625 000	69 864 000	64 095 000
Total Current Debt	4 019 000	18 418 000	22 363 000	16 912 000
Total Equity and Debt	118 233 000	115 029 000	120 088 000	106 886 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	12 000	8 000	0
Other Income	11 510 000	11 618 000	11 867 000	11 768 000
Revenue	11 510 000	11 630 000	11 875 000	11 768 000
Cost of Goods Sold	0	0	0	0
Salary Costs	479 000	462 000	462 000	444 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 939 000	2 759 000	2 455 000	2 703 000
Operating Profit	8 571 000	8 870 000	9 419 000	9 064 000
Financial Income	167 000	120 000	225 000	180 000
Financial Costs	1 689 000	1 224 000	1 806 000	2 187 000
Financial Balance	−1 522 000	−1 104 000	−1 581 000	−2 007 000
Dividends	0	0	0	0
Net Income	5 498 000	6 058 000	6 114 000	5 505 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	104 402 000	104 402 000	104 315 000	104 315 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	104 402 000	104 402 000	104 315 000	104 315 000
Total Fiancial Fixed Assets	8 767 000	0	0	0
Total Fixed Assets	113 168 000	104 402 000	104 315 000	104 315 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 253 000	684 000	3 189 000	1 988 000
Total Current Assets	5 065 000	10 628 000	15 772 000	2 571 000
Total Assets	118 233 000	115 029 000	120 088 000	106 886 000
Total Equity	33 267 000	30 986 000	27 861 000	25 880 000
Short-Term Group Debt	0	15 778 000	20 190 000	14 892 000
Total Long-Term Debt	80 948 000	65 625 000	69 864 000	64 095 000
Creditors	2 317 000	751 000	548 000	635 000
Unpaid Taxes	26 000	25 000	30 000	30 000
Dividends	0	0	0	0
Other Current Debt	1 032 000	982 000	1 035 000	960 000
Total Current Debt	4 019 000	18 418 000	22 363 000	16 912 000
Total Equity and Debt	118 233 000	115 029 000	120 088 000	106 886 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,53 %	19,55 %	21,94 %	21,27 %
Debt-to-Equity Ratio	2,43	2,12	2,51	2,48
Operating Profit Margin	74,47 %	76,27 %	79,32 %	77,02 %
Current Ratio	1,26	0,58	0,71	0,15
Quick Ratio	1,26	0,58	0,71	0,15
Equity Ratio	0,28	0,27	0,23	0,24
Gross Profit Margin	100 %	100 %	100 %	100 %