FJORDBYEN INVEST AS

0196 OSLO

Finances

Return on Equity

4,5 %

Current Ratio

−396

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	60 000	60 000	60 000	60 000
Net Income	79 000	−2 000	10 000	34 000
Total Assets	1 753 000	1 752 000	1 774 000	1 791 000
Total Equity	1 754 000	1 676 000	1 678 000	1 668 000

Income (NOK)	2022	2021	2020	2019
Revenue	60 000	60 000	60 000	60 000
Expenditure	30 000	65 000	49 000	17 000
Operating Profit	30 000	−5 000	11 000	43 000
Financial Income	3 000	3 000	3 000	0
Financial Costs	0	0	1 000	0
Financial Balance	3 000	3 000	2 000	0
Earnings Before Tax	32 000	−3 000	13 000	43 000
Tax	−46 000	−1 000	3 000	10 000
Net Income	79 000	−2 000	10 000	34 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 357 000	1 607 000	1 457 000	1 357 000
Total Current Assets	396 000	144 000	317 000	434 000
Total Assets	1 753 000	1 752 000	1 774 000	1 791 000
Total Retained Equity	1 724 000	1 646 000	1 648 000	1 638 000
Total Equity	1 754 000	1 676 000	1 678 000	1 668 000
Total Long-Term Debt	0	53 000	66 000	82 000
Total Current Debt	−1 000	23 000	30 000	41 000
Total Equity and Debt	1 753 000	1 752 000	1 774 000	1 791 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	60 000	60 000	60 000	60 000
Revenue	60 000	60 000	60 000	60 000
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	30 000	65 000	49 000	17 000
Operating Profit	30 000	−5 000	11 000	43 000
Financial Income	3 000	3 000	3 000	0
Financial Costs	0	0	1 000	0
Financial Balance	3 000	3 000	2 000	0
Dividends	0	0	0	100 000
Net Income	79 000	−2 000	10 000	34 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 357 000	1 357 000	1 357 000	1 357 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 357 000	1 357 000	1 357 000	1 357 000
Total Fiancial Fixed Assets	0	250 000	100 000	0
Total Fixed Assets	1 357 000	1 607 000	1 457 000	1 357 000
Stock	0	0	0	0
Total Investments	50 000	0	0	1 000
Cash, Bank	346 000	144 000	317 000	433 000
Total Current Assets	396 000	144 000	317 000	434 000
Total Assets	1 753 000	1 752 000	1 774 000	1 791 000
Total Equity	1 754 000	1 676 000	1 678 000	1 668 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	53 000	66 000	82 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	100 000
Other Current Debt	0	0	11 000	11 000
Total Current Debt	−1 000	23 000	30 000	41 000
Total Equity and Debt	1 753 000	1 752 000	1 774 000	1 791 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,5 %	−0,12 %	0,6 %	2,04 %
Debt-to-Equity Ratio	0	0,03	0,04	0,05
Operating Profit Margin	50 %	−8,33 %	18,33 %	71,67 %
Current Ratio	−396	6,26	10,57	10,59
Quick Ratio	−396	6,26	10,57	10,59
Equity Ratio	1	0,96	0,95	0,93
Gross Profit Margin	100 %	100 %	100 %	100 %