FJORDSLOTTET EIENDOM AS

5283 FOTLANDSVÅG

Finances

Share Ownership

Return on Equity

18,5 %

Current Ratio

0,56

Debt-to-Equity Ratio

−6,51

Key figures (NOK)	2022	2021	2020	2019
Revenue	890 000	654 000	595 000	480 000
Net Income	−193 000	−181 000	−196 000	−395 000
Total Assets	6 878 000	7 051 000	6 869 000	7 115 000
Total Equity	−1 043 000	−1 006 000	−981 000	−784 000

Income (NOK)	2022	2021	2020	2019
Revenue	890 000	654 000	595 000	480 000
Expenditure	736 000	556 000	499 000	628 000
Operating Profit	154 000	98 000	96 000	−148 000
Financial Income	0	0	0	0
Financial Costs	386 000	331 000	346 000	359 000
Financial Balance	−386 000	−331 000	−346 000	−359 000
Earnings Before Tax	−232 000	−233 000	−250 000	−507 000
Tax	−39 000	−51 000	−53 000	−111 000
Net Income	−193 000	−181 000	−196 000	−395 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 246 000	6 530 000	6 695 000	6 963 000
Total Current Assets	632 000	521 000	174 000	152 000
Total Assets	6 878 000	7 051 000	6 869 000	7 115 000
Total Retained Equity	−3 755 000	−3 562 000	−3 381 000	−3 184 000
Total Equity	−1 043 000	−1 006 000	−981 000	−784 000
Total Long-Term Debt	6 788 000	6 928 000	6 936 000	6 989 000
Total Current Debt	1 133 000	1 128 000	914 000	911 000
Total Equity and Debt	6 878 000	7 051 000	6 869 000	7 115 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	840 000	0	0	0
Other Income	50 000	654 000	595 000	480 000
Revenue	890 000	654 000	595 000	480 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	−4 000
Depreciation	284 000	269 000	268 000	280 000
Impairment	0	0	0	0
Expenditure	736 000	556 000	499 000	628 000
Operating Profit	154 000	98 000	96 000	−148 000
Financial Income	0	0	0	0
Financial Costs	386 000	331 000	346 000	359 000
Financial Balance	−386 000	−331 000	−346 000	−359 000
Dividends	0	0	0	0
Net Income	−193 000	−181 000	−196 000	−395 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 177 000	6 419 000	6 579 000	6 818 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	69 000	111 000	116 000	145 000
Total Tangible Assets	6 246 000	6 530 000	6 695 000	6 963 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 246 000	6 530 000	6 695 000	6 963 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	7 000	12 000	7 000	127 000
Total Current Assets	632 000	521 000	174 000	152 000
Total Assets	6 878 000	7 051 000	6 869 000	7 115 000
Total Equity	−1 043 000	−1 006 000	−981 000	−784 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 788 000	6 928 000	6 936 000	6 989 000
Creditors	7 000	6 000	24 000	24 000
Unpaid Taxes	18 000	30 000	54 000	13 000
Dividends	0	0	0	0
Other Current Debt	1 108 000	1 093 000	836 000	873 000
Total Current Debt	1 133 000	1 128 000	914 000	911 000
Total Equity and Debt	6 878 000	7 051 000	6 869 000	7 115 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,5 %	17,99 %	19,98 %	50,38 %
Debt-to-Equity Ratio	−6,51	−6,89	−7,07	−8,91
Operating Profit Margin	17,3 %	14,98 %	16,13 %	−30,83 %
Current Ratio	0,56	0,46	0,19	0,17
Quick Ratio	0,56	0,46	0,19	0,17
Equity Ratio	−0,15	−0,14	−0,14	−0,11
Gross Profit Margin	100 %	100 %	100 %	100 %