FJELLJAKT AS

6260 SKODJE

Finances

Return on Equity

−33,8 %

Current Ratio

2,12

Debt-to-Equity Ratio

0,62

Key figures (NOK)	2022	2021	2020	2019
Revenue	264 000	317 000	237 000	860 000
Net Income	−2 087 000	−374 000	2 331 000	1 286 000
Total Assets	15 110 000	17 321 000	15 226 000	13 278 000
Total Equity	6 174 000	8 261 000	9 635 000	7 305 000

Income (NOK)	2022	2021	2020	2019
Revenue	264 000	317 000	237 000	860 000
Expenditure	180 000	138 000	180 000	205 000
Operating Profit	85 000	179 000	56 000	655 000
Financial Income	60 000	253 000	2 472 000	3 341 000
Financial Costs	2 232 000	807 000	198 000	2 710 000
Financial Balance	−2 172 000	−554 000	2 274 000	631 000
Earnings Before Tax	−2 087 000	−374 000	2 331 000	1 286 000
Tax	0	0	0	0
Net Income	−2 087 000	−374 000	2 331 000	1 286 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 326 000	4 403 000	5 009 000	4 927 000
Total Current Assets	10 784 000	12 918 000	10 217 000	8 351 000
Total Assets	15 110 000	17 321 000	15 226 000	13 278 000
Total Retained Equity	4 819 000	6 906 000	8 280 000	5 950 000
Total Equity	6 174 000	8 261 000	9 635 000	7 305 000
Total Long-Term Debt	3 840 000	3 960 000	5 509 000	5 622 000
Total Current Debt	5 096 000	5 099 000	82 000	351 000
Total Equity and Debt	15 110 000	17 321 000	15 226 000	13 278 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	237 000	238 000
Other Income	264 000	317 000	0	621 000
Revenue	264 000	317 000	237 000	860 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	76 000	76 000	76 000	74 000
Impairment	0	0	0	0
Expenditure	180 000	138 000	180 000	205 000
Operating Profit	85 000	179 000	56 000	655 000
Financial Income	60 000	253 000	2 472 000	3 341 000
Financial Costs	2 232 000	807 000	198 000	2 710 000
Financial Balance	−2 172 000	−554 000	2 274 000	631 000
Dividends	0	0	0	0
Net Income	−2 087 000	−374 000	2 331 000	1 286 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 276 000	4 353 000	4 328 000	4 221 000
Machinery and Plant Facilities	0	0	100 000	125 000
Fixtures	0	0	0	0
Total Tangible Assets	4 276 000	4 353 000	4 429 000	4 347 000
Total Fiancial Fixed Assets	50 000	50 000	580 000	580 000
Total Fixed Assets	4 326 000	4 403 000	5 009 000	4 927 000
Stock	0	0	0	0
Total Investments	10 259 000	12 910 000	10 200 000	8 208 000
Cash, Bank	8 000	8 000	18 000	0
Total Current Assets	10 784 000	12 918 000	10 217 000	8 351 000
Total Assets	15 110 000	17 321 000	15 226 000	13 278 000
Total Equity	6 174 000	8 261 000	9 635 000	7 305 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 840 000	3 960 000	5 509 000	5 622 000
Creditors	5 000	5 000	4 000	98 000
Unpaid Taxes	8 000	2 000	3 000	0
Dividends	0	0	0	0
Other Current Debt	55 000	67 000	74 000	253 000
Total Current Debt	5 096 000	5 099 000	82 000	351 000
Total Equity and Debt	15 110 000	17 321 000	15 226 000	13 278 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−33,8 %	−4,53 %	24,19 %	17,6 %
Debt-to-Equity Ratio	0,62	0,48	0,57	0,77
Operating Profit Margin	32,2 %	56,47 %	23,63 %	76,16 %
Current Ratio	2,12	2,53	124,6	23,79
Quick Ratio	2,12	2,53	124,6	23,79
Equity Ratio	0,41	0,48	0,63	0,55
Gross Profit Margin	100 %	100 %	100 %	100 %