FJORDBRIS EIENDOM AS

4150 RENNESØY

Finances

Return on Equity

−10,25 %

Current Ratio

0,39

Debt-to-Equity Ratio

4,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 153 000	2 190 000	2 055 000	1 875 000
Net Income	−611 000	670 000	546 000	218 000
Total Assets	32 429 000	20 270 000	21 809 000	21 971 000
Total Equity	5 959 000	6 570 000	5 900 000	5 954 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 153 000	2 190 000	2 055 000	1 875 000
Expenditure	1 356 000	976 000	932 000	1 035 000
Operating Profit	−203 000	1 214 000	1 122 000	839 000
Financial Income	0	−1 000	0	0
Financial Costs	581 000	354 000	423 000	559 000
Financial Balance	−581 000	−355 000	−423 000	−559 000
Earnings Before Tax	−783 000	859 000	700 000	280 000
Tax	−172 000	189 000	154 000	62 000
Net Income	−611 000	670 000	546 000	218 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	32 093 000	20 197 000	21 718 000	20 792 000
Total Current Assets	336 000	73 000	91 000	1 179 000
Total Assets	32 429 000	20 270 000	21 809 000	21 971 000
Total Retained Equity	3 253 000	3 864 000	3 194 000	3 248 000
Total Equity	5 959 000	6 570 000	5 900 000	5 954 000
Total Long-Term Debt	25 620 000	12 263 000	14 698 000	15 425 000
Total Current Debt	851 000	1 437 000	1 211 000	591 000
Total Equity and Debt	32 429 000	20 270 000	21 809 000	21 971 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 153 000	2 190 000	2 055 000	1 875 000
Revenue	1 153 000	2 190 000	2 055 000	1 875 000
Cost of Goods Sold	0	0	0	0
Salary Costs	46 000	0	0	0
Depreciation	676 000	659 000	666 000	687 000
Impairment	0	0	0	0
Expenditure	1 356 000	976 000	932 000	1 035 000
Operating Profit	−203 000	1 214 000	1 122 000	839 000
Financial Income	0	−1 000	0	0
Financial Costs	581 000	354 000	423 000	559 000
Financial Balance	−581 000	−355 000	−423 000	−559 000
Dividends	0	0	0	0
Net Income	−611 000	670 000	546 000	218 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	19 620 000	20 053 000	20 005 000	20 651 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	14 000	36 000	26 000	33 000
Total Tangible Assets	19 634 000	20 089 000	20 030 000	20 684 000
Total Fiancial Fixed Assets	12 459 000	108 000	1 688 000	108 000
Total Fixed Assets	32 093 000	20 197 000	21 718 000	20 792 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	240 000	39 000	45 000	27 000
Total Current Assets	336 000	73 000	91 000	1 179 000
Total Assets	32 429 000	20 270 000	21 809 000	21 971 000
Total Equity	5 959 000	6 570 000	5 900 000	5 954 000
Short-Term Group Debt	476 000	327 000	769 000	336 000
Total Long-Term Debt	25 620 000	12 263 000	14 698 000	15 425 000
Creditors	171 000	51 000	50 000	23 000
Unpaid Taxes	0	30 000	6 000	64 000
Dividends	0	0	0	0
Other Current Debt	203 000	830 000	385 000	168 000
Total Current Debt	851 000	1 437 000	1 211 000	591 000
Total Equity and Debt	32 429 000	20 270 000	21 809 000	21 971 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−10,25 %	10,2 %	9,25 %	3,66 %
Debt-to-Equity Ratio	4,3	1,87	2,49	2,59
Operating Profit Margin	−17,61 %	55,43 %	54,6 %	44,75 %
Current Ratio	0,39	0,05	0,08	1,99
Quick Ratio	0,39	0,05	0,08	1,99
Equity Ratio	0,18	0,32	0,27	0,27
Gross Profit Margin	100 %	100 %	100 %	100 %