FJELDVANG AS

0252 OSLO

Finances

Return on Equity

20,57 %

Current Ratio

207,29

Debt-to-Equity Ratio

3,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 000 000	190 900 000	15 847 000	6 027 000
Net Income	3 921 000	189 724 000	15 082 000	5 194 000
Total Assets	84 343 000	80 267 000	70 580 000	55 329 000
Total Equity	19 062 000	15 141 000	35 417 000	20 090 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 000 000	190 900 000	15 847 000	6 027 000
Expenditure	76 000	52 000	43 000	32 000
Operating Profit	5 924 000	190 847 000	15 804 000	5 995 000
Financial Income	25 000	6 000	9 000	18 000
Financial Costs	2 029 000	1 179 000	812 000	1 127 000
Financial Balance	−2 004 000	−1 173 000	−803 000	−1 109 000
Earnings Before Tax	3 921 000	189 675 000	15 000 000	4 886 000
Tax	0	−49 000	−82 000	−308 000
Net Income	3 921 000	189 724 000	15 082 000	5 194 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	26 094 000	26 094 000	42 980 000	42 980 000
Total Current Assets	58 249 000	54 173 000	27 600 000	12 349 000
Total Assets	84 343 000	80 267 000	70 580 000	55 329 000
Total Retained Equity	6 924 000	3 004 000	23 280 000	8 198 000
Total Equity	19 062 000	15 141 000	35 417 000	20 090 000
Total Long-Term Debt	65 000 000	65 000 000	35 049 000	35 061 000
Total Current Debt	281 000	126 000	114 000	178 000
Total Equity and Debt	84 343 000	80 267 000	70 580 000	55 329 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	6 000 000	190 900 000	15 847 000	6 027 000
Revenue	6 000 000	190 900 000	15 847 000	6 027 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	76 000	52 000	43 000	32 000
Operating Profit	5 924 000	190 847 000	15 804 000	5 995 000
Financial Income	25 000	6 000	9 000	18 000
Financial Costs	2 029 000	1 179 000	812 000	1 127 000
Financial Balance	−2 004 000	−1 173 000	−803 000	−1 109 000
Dividends	0	210 000 000	0	0
Net Income	3 921 000	189 724 000	15 082 000	5 194 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	26 094 000	26 094 000	42 980 000	42 980 000
Total Fixed Assets	26 094 000	26 094 000	42 980 000	42 980 000
Stock	0	0	0	0
Total Investments	9 308 000	9 308 000	7 408 000	0
Cash, Bank	144 000	979 000	7 318 000	5 500 000
Total Current Assets	58 249 000	54 173 000	27 600 000	12 349 000
Total Assets	84 343 000	80 267 000	70 580 000	55 329 000
Total Equity	19 062 000	15 141 000	35 417 000	20 090 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	65 000 000	65 000 000	35 049 000	35 061 000
Creditors	4 000	0	13 000	4 000
Unpaid Taxes	0	0	0	0
Dividends	0	210 000 000	0	0
Other Current Debt	277 000	126 000	101 000	174 000
Total Current Debt	281 000	126 000	114 000	178 000
Total Equity and Debt	84 343 000	80 267 000	70 580 000	55 329 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,57 %	1 253,05 %	42,58 %	25,85 %
Debt-to-Equity Ratio	3,41	4,29	0,99	1,75
Operating Profit Margin	98,73 %	99,97 %	99,73 %	99,47 %
Current Ratio	207,29	429,94	242,11	69,38
Quick Ratio	207,29	429,94	242,11	69,38
Equity Ratio	0,23	0,19	0,5	0,36
Gross Profit Margin	100 %	100 %	100 %	100 %