FJELL EIENDOM AS

1914 YTRE ENEBAKK

Finances

Return on Equity

94,42 %

Current Ratio

7,23

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	200 000	600 000	600 000	600 000
Net Income	18 501 000	1 388 000	462 000	479 000
Total Assets	21 751 000	4 117 000	4 165 000	4 847 000
Total Equity	19 594 000	3 076 000	2 688 000	3 226 000

Income (NOK)	2022	2021	2020	2019
Revenue	200 000	600 000	600 000	600 000
Expenditure	323 000	103 000	9 000	43 000
Operating Profit	−123 000	497 000	591 000	557 000
Financial Income	18 624 000	1 000 000	0	60 000
Financial Costs	0	0	0	0
Financial Balance	18 624 000	1 000 000	0	60 000
Earnings Before Tax	18 501 000	1 497 000	591 000	617 000
Tax	0	108 000	129 000	138 000
Net Income	18 501 000	1 388 000	462 000	479 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 149 000	2 944 000	2 560 000	2 560 000
Total Current Assets	15 602 000	1 172 000	1 604 000	2 286 000
Total Assets	21 751 000	4 117 000	4 165 000	4 847 000
Total Retained Equity	19 376 000	2 036 000	1 648 000	2 186 000
Total Equity	19 594 000	3 076 000	2 688 000	3 226 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 157 000	1 040 000	1 477 000	1 621 000
Total Equity and Debt	21 751 000	4 117 000	4 165 000	4 847 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	200 000	600 000	600 000	600 000
Other Income	0	0	0	0
Revenue	200 000	600 000	600 000	600 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	17 000
Impairment	0	0	0	0
Expenditure	323 000	103 000	9 000	43 000
Operating Profit	−123 000	497 000	591 000	557 000
Financial Income	18 624 000	1 000 000	0	60 000
Financial Costs	0	0	0	0
Financial Balance	18 624 000	1 000 000	0	60 000
Dividends	2 000 000	1 000 000	1 000 000	750 000
Net Income	18 501 000	1 388 000	462 000	479 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 066 000	861 000	861 000	861 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 066 000	861 000	861 000	861 000
Total Fiancial Fixed Assets	2 083 000	2 083 000	1 699 000	1 699 000
Total Fixed Assets	6 149 000	2 944 000	2 560 000	2 560 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	15 602 000	79 000	150 000	173 000
Total Current Assets	15 602 000	1 172 000	1 604 000	2 286 000
Total Assets	21 751 000	4 117 000	4 165 000	4 847 000
Total Equity	19 594 000	3 076 000	2 688 000	3 226 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	89 000	40 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	2 000 000	1 000 000	1 000 000	750 000
Other Current Debt	68 000	0	348 000	871 000
Total Current Debt	2 157 000	1 040 000	1 477 000	1 621 000
Total Equity and Debt	21 751 000	4 117 000	4 165 000	4 847 000

Financial indicators	2022	2021	2020	2019
Return on Equity	94,42 %	45,12 %	17,19 %	14,85 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−61,5 %	82,83 %	98,5 %	92,83 %
Current Ratio	7,23	1,13	1,09	1,41
Quick Ratio	7,23	1,13	1,09	1,41
Equity Ratio	0,9	0,75	0,65	0,67
Gross Profit Margin	100 %	100 %	100 %	100 %