FJORDHEIM BORETTSLAG

2815 GJØVIK

Finances

Share Ownership

Return on Equity

10,25 %

Current Ratio

10,62

Debt-to-Equity Ratio

1,73

Key figures (NOK)	2022	2021	2020	2019
Revenue	779 000	775 000	718 000	714 000
Net Income	445 000	400 000	387 000	354 000
Total Assets	11 884 000	11 801 000	11 792 000	12 034 000
Total Equity	4 341 000	3 873 000	3 450 000	3 041 000

Income (NOK)	2022	2021	2020	2019
Revenue	779 000	775 000	718 000	714 000
Expenditure	295 000	346 000	273 000	290 000
Operating Profit	485 000	430 000	445 000	425 000
Financial Income	5 000	4 000	5 000	11 000
Financial Costs	44 000	33 000	63 000	82 000
Financial Balance	−39 000	−29 000	−58 000	−71 000
Earnings Before Tax	445 000	400 000	387 000	354 000
Tax	0	0	0	0
Net Income	445 000	400 000	387 000	354 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 332 000	11 277 000	11 277 000	11 277 000
Total Current Assets	552 000	524 000	514 000	756 000
Total Assets	11 884 000	11 801 000	11 792 000	12 034 000
Total Retained Equity	4 340 000	3 873 000	3 450 000	3 041 000
Total Equity	4 341 000	3 873 000	3 450 000	3 041 000
Total Long-Term Debt	7 491 000	7 897 000	8 311 000	8 711 000
Total Current Debt	52 000	31 000	31 000	281 000
Total Equity and Debt	11 884 000	11 801 000	11 792 000	12 034 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	779 000	775 000	718 000	714 000
Revenue	779 000	775 000	718 000	714 000
Cost of Goods Sold	0	0	0	0
Salary Costs	21 000	21 000	40 000	64 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	295 000	346 000	273 000	290 000
Operating Profit	485 000	430 000	445 000	425 000
Financial Income	5 000	4 000	5 000	11 000
Financial Costs	44 000	33 000	63 000	82 000
Financial Balance	−39 000	−29 000	−58 000	−71 000
Dividends	0	0	0	0
Net Income	445 000	400 000	387 000	354 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 332 000	11 277 000	11 277 000	11 277 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 332 000	11 277 000	11 277 000	11 277 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 332 000	11 277 000	11 277 000	11 277 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	522 000	494 000	483 000	728 000
Total Current Assets	552 000	524 000	514 000	756 000
Total Assets	11 884 000	11 801 000	11 792 000	12 034 000
Total Equity	4 341 000	3 873 000	3 450 000	3 041 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 491 000	7 897 000	8 311 000	8 711 000
Creditors	59 000	28 000	31 000	275 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	−6 000	3 000	0	6 000
Total Current Debt	52 000	31 000	31 000	281 000
Total Equity and Debt	11 884 000	11 801 000	11 792 000	12 034 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,25 %	10,33 %	11,22 %	11,64 %
Debt-to-Equity Ratio	1,73	2,04	2,41	2,86
Operating Profit Margin	62,26 %	55,48 %	61,98 %	59,52 %
Current Ratio	10,62	16,9	16,58	2,69
Quick Ratio	10,62	16,9	16,58	2,69
Equity Ratio	0,37	0,33	0,29	0,25
Gross Profit Margin	100 %	100 %	100 %	100 %