FJORDTEAM AS

3241 SANDEFJORD

Finances

Share Ownership

Return on Equity

318,02 %

Current Ratio

0,88

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	848 000	1 132 000	836 000	3 302 000
Net Income	353 000	512 000	−500 000	2 349 000
Total Assets	1 077 000	860 000	662 000	3 576 000
Total Equity	111 000	101 000	122 000	1 063 000

Income (NOK)	2022	2021	2020	2019
Revenue	848 000	1 132 000	836 000	3 302 000
Expenditure	409 000	490 000	1 289 000	351 000
Operating Profit	438 000	642 000	−452 000	2 951 000
Financial Income	11 000	11 000	62 000	65 000
Financial Costs	0	0	1 000	1 000
Financial Balance	11 000	11 000	61 000	64 000
Earnings Before Tax	450 000	653 000	−391 000	3 015 000
Tax	97 000	141 000	109 000	665 000
Net Income	353 000	512 000	−500 000	2 349 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	225 000	225 000	225 000	259 000
Total Current Assets	853 000	636 000	438 000	3 317 000
Total Assets	1 077 000	860 000	662 000	3 576 000
Total Retained Equity	11 000	1 000	22 000	963 000
Total Equity	111 000	101 000	122 000	1 063 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	967 000	760 000	541 000	2 513 000
Total Equity and Debt	1 077 000	860 000	662 000	3 576 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	848 000	1 132 000	836 000	3 302 000
Other Income	0	0	0	0
Revenue	848 000	1 132 000	836 000	3 302 000
Cost of Goods Sold	265 000	333 000	210 000	47 000
Salary Costs	9 000	34 000	23 000	29 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	409 000	490 000	1 289 000	351 000
Operating Profit	438 000	642 000	−452 000	2 951 000
Financial Income	11 000	11 000	62 000	65 000
Financial Costs	0	0	1 000	1 000
Financial Balance	11 000	11 000	61 000	64 000
Dividends	0	0	0	1 000 000
Net Income	353 000	512 000	−500 000	2 349 000

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	225 000	225 000	225 000	259 000
Total Fixed Assets	225 000	225 000	225 000	259 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	38 000	563 000	424 000	1 265 000
Total Current Assets	853 000	636 000	438 000	3 317 000
Total Assets	1 077 000	860 000	662 000	3 576 000
Total Equity	111 000	101 000	122 000	1 063 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	166 000	76 000	23 000	4 000
Unpaid Taxes	0	8 000	−34 000	154 000
Dividends	0	0	0	1 000 000
Other Current Debt	800 000	669 000	552 000	1 884 000
Total Current Debt	967 000	760 000	541 000	2 513 000
Total Equity and Debt	1 077 000	860 000	662 000	3 576 000

Financial indicators	2022	2021	2020	2019
Return on Equity	318,02 %	506,93 %	−409,84 %	220,98 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	51,65 %	56,71 %	−54,07 %	89,37 %
Current Ratio	0,88	0,84	0,81	1,32
Quick Ratio	0,88	0,84	0,81	1,32
Equity Ratio	0,1	0,12	0,18	0,3
Gross Profit Margin	68,75 %	70,58 %	74,88 %	98,58 %