FJELLET EIENDOM AS

1634 GAMLE FREDRIKSTAD

Finances

Return on Equity

11,25 %

Current Ratio

2,08

Debt-to-Equity Ratio

0,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	666 000	666 000	666 000	666 000
Net Income	380 000	392 000	373 000	359 000
Total Assets	4 478 000	4 372 000	4 223 000	4 489 000
Total Equity	3 379 000	2 999 000	2 606 000	2 234 000

Income (NOK)	2022	2021	2020	2019
Revenue	666 000	666 000	666 000	666 000
Expenditure	193 000	178 000	188 000	185 000
Operating Profit	473 000	488 000	478 000	482 000
Financial Income	46 000	44 000	42 000	40 000
Financial Costs	32 000	29 000	42 000	61 000
Financial Balance	14 000	15 000	0	−21 000
Earnings Before Tax	488 000	503 000	478 000	460 000
Tax	107 000	111 000	105 000	101 000
Net Income	380 000	392 000	373 000	359 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 960 000	3 879 000	3 909 000	3 941 000
Total Current Assets	518 000	493 000	314 000	548 000
Total Assets	4 478 000	4 372 000	4 223 000	4 489 000
Total Retained Equity	2 859 000	2 479 000	2 086 000	1 714 000
Total Equity	3 379 000	2 999 000	2 606 000	2 234 000
Total Long-Term Debt	850 000	1 095 000	1 340 000	1 585 000
Total Current Debt	249 000	279 000	277 000	670 000
Total Equity and Debt	4 478 000	4 372 000	4 223 000	4 489 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	666 000	666 000	666 000	666 000
Revenue	666 000	666 000	666 000	666 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	76 000	74 000	74 000	74 000
Impairment	0	0	0	0
Expenditure	193 000	178 000	188 000	185 000
Operating Profit	473 000	488 000	478 000	482 000
Financial Income	46 000	44 000	42 000	40 000
Financial Costs	32 000	29 000	42 000	61 000
Financial Balance	14 000	15 000	0	−21 000
Dividends	0	0	0	400 000
Net Income	380 000	392 000	373 000	359 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 487 000	2 452 000	2 526 000	2 600 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 487 000	2 452 000	2 526 000	2 600 000
Total Fiancial Fixed Assets	1 473 000	1 427 000	1 383 000	1 341 000
Total Fixed Assets	3 960 000	3 879 000	3 909 000	3 941 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	482 000	458 000	277 000	500 000
Total Current Assets	518 000	493 000	314 000	548 000
Total Assets	4 478 000	4 372 000	4 223 000	4 489 000
Total Equity	3 379 000	2 999 000	2 606 000	2 234 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	850 000	1 095 000	1 340 000	1 585 000
Creditors	4 000	0	0	0
Unpaid Taxes	129 000	161 000	157 000	156 000
Dividends	0	0	0	400 000
Other Current Debt	9 000	7 000	14 000	14 000
Total Current Debt	249 000	279 000	277 000	670 000
Total Equity and Debt	4 478 000	4 372 000	4 223 000	4 489 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,25 %	13,07 %	14,31 %	16,07 %
Debt-to-Equity Ratio	0,25	0,37	0,51	0,71
Operating Profit Margin	71,02 %	73,27 %	71,77 %	72,37 %
Current Ratio	2,08	1,77	1,13	0,82
Quick Ratio	2,08	1,77	1,13	0,82
Equity Ratio	0,75	0,69	0,62	0,5
Gross Profit Margin	100 %	100 %	100 %	100 %