FEKJAN BRYNHILDSTJERN SAMEIE DA

3540 NESBYEN

Finances

Share Ownership

Return on Equity

995 %

Current Ratio

1,4

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	215 000	212 000	238 000	156 000
Net Income	199 000	197 000	198 000	126 000
Total Assets	70 000	74 000	91 000	81 000
Total Equity	20 000	25 000	33 000	54 000

Income (NOK)	2022	2021	2020	2019
Revenue	215 000	212 000	238 000	156 000
Expenditure	13 000	14 000	40 000	29 000
Operating Profit	202 000	198 000	198 000	126 000
Financial Income	1 000	0	0	0
Financial Costs	3 000	1 000	0	0
Financial Balance	−2 000	−1 000	0	0
Earnings Before Tax	199 000	197 000	198 000	126 000
Tax	0	0	0	0
Net Income	199 000	197 000	198 000	126 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	70 000	74 000	91 000	81 000
Total Assets	70 000	74 000	91 000	81 000
Total Retained Equity	20 000	25 000	33 000	54 000
Total Equity	20 000	25 000	33 000	54 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	50 000	50 000	58 000	27 000
Total Equity and Debt	70 000	74 000	91 000	81 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	215 000	212 000	238 000	156 000
Other Income	0	0	0	0
Revenue	215 000	212 000	238 000	156 000
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	13 000	14 000	40 000	29 000
Operating Profit	202 000	198 000	198 000	126 000
Financial Income	1 000	0	0	0
Financial Costs	3 000	1 000	0	0
Financial Balance	−2 000	−1 000	0	0
Dividends	0	0	0	0
Net Income	199 000	197 000	198 000	126 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	59 000	73 000	91 000	47 000
Total Current Assets	70 000	74 000	91 000	81 000
Total Assets	70 000	74 000	91 000	81 000
Total Equity	20 000	25 000	33 000	54 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	4 000
Unpaid Taxes	50 000	50 000	58 000	23 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	50 000	50 000	58 000	27 000
Total Equity and Debt	70 000	74 000	91 000	81 000

Financial indicators	2022	2021	2020	2019
Return on Equity	995 %	788 %	600 %	233,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	93,95 %	93,4 %	83,19 %	80,77 %
Current Ratio	1,4	1,48	1,57	3
Quick Ratio	1,4	1,48	1,57	3
Equity Ratio	0,29	0,34	0,36	0,67
Gross Profit Margin	100 %	100 %	100 %	100 %