FJØSSYSTEMER BYGG AS

2634 FÅVANG

Finances

Share Ownership

Return on Equity

62,31 %

Current Ratio

1,55

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	197 825 000	197 135 000	113 943 000	162 337 000
Net Income	12 672 000	2 231 000	5 058 000	14 028 000
Total Assets	59 059 000	63 845 000	40 067 000	51 753 000
Total Equity	20 336 000	16 762 000	14 531 000	25 472 000

Income (NOK)	2022	2021	2020	2019
Revenue	197 825 000	197 135 000	113 943 000	162 337 000
Expenditure	181 762 000	194 396 000	107 682 000	144 778 000
Operating Profit	16 063 000	2 739 000	6 262 000	17 559 000
Financial Income	313 000	125 000	254 000	443 000
Financial Costs	131 000	4 000	27 000	18 000
Financial Balance	182 000	121 000	227 000	425 000
Earnings Before Tax	16 245 000	2 861 000	6 489 000	17 984 000
Tax	3 573 000	629 000	1 431 000	3 956 000
Net Income	12 672 000	2 231 000	5 058 000	14 028 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 018 000	1 765 000	1 294 000	688 000
Total Current Assets	57 040 000	62 080 000	38 773 000	51 065 000
Total Assets	59 059 000	63 845 000	40 067 000	51 753 000
Total Retained Equity	19 802 000	16 227 000	13 996 000	24 937 000
Total Equity	20 336 000	16 762 000	14 531 000	25 472 000
Total Long-Term Debt	1 855 000	1 045 000	660 000	1 468 000
Total Current Debt	36 868 000	46 038 000	24 877 000	24 813 000
Total Equity and Debt	59 059 000	63 845 000	40 067 000	51 753 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	197 705 000	196 524 000	113 533 000	162 216 000
Other Income	120 000	611 000	410 000	120 000
Revenue	197 825 000	197 135 000	113 943 000	162 337 000
Cost of Goods Sold	147 360 000	166 928 000	84 305 000	118 219 000
Salary Costs	12 870 000	10 312 000	10 649 000	10 475 000
Depreciation	503 000	210 000	286 000	19 000
Impairment	0	0	0	0
Expenditure	181 762 000	194 396 000	107 682 000	144 778 000
Operating Profit	16 063 000	2 739 000	6 262 000	17 559 000
Financial Income	313 000	125 000	254 000	443 000
Financial Costs	131 000	4 000	27 000	18 000
Financial Balance	182 000	121 000	227 000	425 000
Dividends	0	0	16 000 000	0
Net Income	12 672 000	2 231 000	5 058 000	14 028 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 934 000	1 700 000	1 229 000	624 000
Total Tangible Assets	1 934 000	1 700 000	1 229 000	624 000
Total Fiancial Fixed Assets	84 000	65 000	65 000	65 000
Total Fixed Assets	2 018 000	1 765 000	1 294 000	688 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	38 065 000	33 526 000	25 503 000	28 234 000
Total Current Assets	57 040 000	62 080 000	38 773 000	51 065 000
Total Assets	59 059 000	63 845 000	40 067 000	51 753 000
Total Equity	20 336 000	16 762 000	14 531 000	25 472 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 855 000	1 045 000	660 000	1 468 000
Creditors	15 635 000	37 584 000	6 026 000	14 788 000
Unpaid Taxes	6 793 000	3 559 000	4 380 000	3 319 000
Dividends	0	0	16 000 000	0
Other Current Debt	5 177 000	4 650 000	4 232 000	1 602 000
Total Current Debt	36 868 000	46 038 000	24 877 000	24 813 000
Total Equity and Debt	59 059 000	63 845 000	40 067 000	51 753 000

Financial indicators	2022	2021	2020	2019
Return on Equity	62,31 %	13,31 %	34,81 %	55,07 %
Debt-to-Equity Ratio	0,09	0,06	0,05	0,06
Operating Profit Margin	8,12 %	1,39 %	5,5 %	10,82 %
Current Ratio	1,55	1,35	1,56	2,06
Quick Ratio	1,55	1,35	1,56	2,06
Equity Ratio	0,34	0,26	0,36	0,49
Gross Profit Margin	25,51 %	15,32 %	26,01 %	27,18 %