FJELLSDALEN 5 AS

5258 BLOMSTERDALEN

Finances

Share Ownership

Return on Equity

7,42 %

Current Ratio

8,4

Debt-to-Equity Ratio

0,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 328 000	2 205 000	2 285 000	2 377 000
Net Income	977 000	988 000	176 000	1 507 000
Total Assets	15 191 000	14 193 000	13 586 000	13 189 000
Total Equity	13 170 000	12 193 000	11 205 000	11 029 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 328 000	2 205 000	2 285 000	2 377 000
Expenditure	1 185 000	1 015 000	2 195 000	586 000
Operating Profit	1 143 000	1 190 000	89 000	1 792 000
Financial Income	133 000	99 000	166 000	169 000
Financial Costs	24 000	22 000	29 000	29 000
Financial Balance	109 000	77 000	137 000	140 000
Earnings Before Tax	1 253 000	1 267 000	226 000	1 932 000
Tax	276 000	279 000	50 000	425 000
Net Income	977 000	988 000	176 000	1 507 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 442 000	8 933 000	8 947 000	8 401 000
Total Current Assets	5 749 000	5 260 000	4 639 000	4 789 000
Total Assets	15 191 000	14 193 000	13 586 000	13 189 000
Total Retained Equity	13 070 000	12 093 000	11 105 000	10 929 000
Total Equity	13 170 000	12 193 000	11 205 000	11 029 000
Total Long-Term Debt	1 337 000	1 314 000	1 296 000	1 268 000
Total Current Debt	684 000	686 000	1 085 000	893 000
Total Equity and Debt	15 191 000	14 193 000	13 586 000	13 189 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 988 000	2 040 000	2 157 000	2 017 000
Other Income	340 000	165 000	128 000	361 000
Revenue	2 328 000	2 205 000	2 285 000	2 377 000
Cost of Goods Sold	531 000	399 000	335 000	219 000
Salary Costs	0	0	0	0
Depreciation	136 000	123 000	108 000	107 000
Impairment	0	0	0	0
Expenditure	1 185 000	1 015 000	2 195 000	586 000
Operating Profit	1 143 000	1 190 000	89 000	1 792 000
Financial Income	133 000	99 000	166 000	169 000
Financial Costs	24 000	22 000	29 000	29 000
Financial Balance	109 000	77 000	137 000	140 000
Dividends	0	0	0	0
Net Income	977 000	988 000	176 000	1 507 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	307 000	307 000	307 000	311 000
Real Eastate	3 270 000	2 863 000	2 958 000	2 530 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 270 000	2 863 000	2 958 000	2 530 000
Total Fiancial Fixed Assets	5 865 000	5 763 000	5 681 000	5 561 000
Total Fixed Assets	9 442 000	8 933 000	8 947 000	8 401 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 434 000	4 882 000	4 230 000	4 198 000
Total Current Assets	5 749 000	5 260 000	4 639 000	4 789 000
Total Assets	15 191 000	14 193 000	13 586 000	13 189 000
Total Equity	13 170 000	12 193 000	11 205 000	11 029 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 337 000	1 314 000	1 296 000	1 268 000
Creditors	349 000	18 000	345 000	58 000
Unpaid Taxes	58 000	31 000	0	96 000
Dividends	0	0	0	0
Other Current Debt	0	358 000	694 000	312 000
Total Current Debt	684 000	686 000	1 085 000	893 000
Total Equity and Debt	15 191 000	14 193 000	13 586 000	13 189 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,42 %	8,1 %	1,57 %	13,66 %
Debt-to-Equity Ratio	0,1	0,11	0,12	0,11
Operating Profit Margin	49,1 %	53,97 %	3,89 %	75,39 %
Current Ratio	8,4	7,67	4,28	5,36
Quick Ratio	8,4	7,67	4,28	5,36
Equity Ratio	0,87	0,86	0,82	0,84
Gross Profit Margin	77,19 %	81,9 %	85,34 %	90,79 %