FJELLSPORT EIENDOM AS

3717 SKIEN

Finances

Share Ownership

Return on Equity

−53,74 %

Current Ratio

24,26

Debt-to-Equity Ratio

14,52

Key figures (NOK)	2022	2021	2020	2019
Revenue	158 000	238 000	226 000	158 000
Net Income	−79 000	9 000	10 000	−4 000
Total Assets	2 320 000	2 519 000	2 568 000	2 435 000
Total Equity	147 000	202 000	193 000	183 000

Income (NOK)	2022	2021	2020	2019
Revenue	158 000	238 000	226 000	158 000
Expenditure	142 000	135 000	117 000	85 000
Operating Profit	16 000	103 000	108 000	72 000
Financial Income	0	0	0	0
Financial Costs	118 000	94 000	95 000	78 000
Financial Balance	−118 000	−94 000	−95 000	−78 000
Earnings Before Tax	−101 000	9 000	13 000	−6 000
Tax	−22 000	0	3 000	−2 000
Net Income	−79 000	9 000	10 000	−4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 398 000	1 617 000	1 897 000	1 896 000
Total Current Assets	922 000	901 000	672 000	540 000
Total Assets	2 320 000	2 519 000	2 568 000	2 435 000
Total Retained Equity	−198 000	−119 000	−128 000	−138 000
Total Equity	147 000	202 000	193 000	183 000
Total Long-Term Debt	2 135 000	2 292 000	2 376 000	2 242 000
Total Current Debt	38 000	24 000	−1 000	10 000
Total Equity and Debt	2 320 000	2 519 000	2 568 000	2 435 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	158 000	238 000	226 000	158 000
Revenue	158 000	238 000	226 000	158 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	79 000	79 000	58 000	48 000
Impairment	0	0	0	0
Expenditure	142 000	135 000	117 000	85 000
Operating Profit	16 000	103 000	108 000	72 000
Financial Income	0	0	0	0
Financial Costs	118 000	94 000	95 000	78 000
Financial Balance	−118 000	−94 000	−95 000	−78 000
Dividends	0	0	0	0
Net Income	−79 000	9 000	10 000	−4 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 012 000	1 060 000	1 108 000	1 157 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	81 000	111 000	141 000	0
Total Tangible Assets	1 092 000	1 171 000	1 249 000	1 157 000
Total Fiancial Fixed Assets	306 000	447 000	647 000	739 000
Total Fixed Assets	1 398 000	1 617 000	1 897 000	1 896 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 000	5 000	11 000	72 000
Total Current Assets	922 000	901 000	672 000	540 000
Total Assets	2 320 000	2 519 000	2 568 000	2 435 000
Total Equity	147 000	202 000	193 000	183 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 135 000	2 292 000	2 376 000	2 242 000
Creditors	10 000	4 000	−1 000	0
Unpaid Taxes	0	11 000	0	2 000
Dividends	0	0	0	0
Other Current Debt	28 000	7 000	0	0
Total Current Debt	38 000	24 000	−1 000	10 000
Total Equity and Debt	2 320 000	2 519 000	2 568 000	2 435 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−53,74 %	4,46 %	5,18 %	−2,19 %
Debt-to-Equity Ratio	14,52	11,35	12,31	12,25
Operating Profit Margin	10,13 %	43,28 %	47,79 %	45,57 %
Current Ratio	24,26	37,54	−672	54
Quick Ratio	24,26	37,54	−672	54
Equity Ratio	0,06	0,08	0,08	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %