FJELLBYGDA SKAMMESTEIN AS

0167 OSLO

Finances

Share Ownership

Return on Equity

0,96 %

Current Ratio

2,19

Debt-to-Equity Ratio

1,88

Key figures (NOK)	2022	2021	2020	2019
Revenue	284 000	445 000	358 000	352 000
Net Income	15 000	209 000	120 000	47 000
Total Assets	4 520 000	4 544 000	4 603 000	4 619 000
Total Equity	1 562 000	1 547 000	1 432 000	1 312 000

Income (NOK)	2022	2021	2020	2019
Revenue	284 000	445 000	358 000	352 000
Expenditure	138 000	111 000	129 000	169 000
Operating Profit	146 000	334 000	229 000	182 000
Financial Income	0	0	0	0
Financial Costs	131 000	98 000	109 000	135 000
Financial Balance	−131 000	−98 000	−109 000	−135 000
Earnings Before Tax	15 000	236 000	120 000	47 000
Tax	0	27 000	0	0
Net Income	15 000	209 000	120 000	47 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 485 000	4 485 000	4 491 000	4 501 000
Total Current Assets	35 000	59 000	112 000	117 000
Total Assets	4 520 000	4 544 000	4 603 000	4 619 000
Total Retained Equity	−2 211 000	−2 226 000	−2 341 000	−2 461 000
Total Equity	1 562 000	1 547 000	1 432 000	1 312 000
Total Long-Term Debt	2 942 000	2 857 000	3 163 000	3 293 000
Total Current Debt	16 000	140 000	8 000	14 000
Total Equity and Debt	4 520 000	4 544 000	4 603 000	4 619 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	284 000	445 000	358 000	352 000
Revenue	284 000	445 000	358 000	352 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	6 000	10 000	28 000
Impairment	0	0	0	0
Expenditure	138 000	111 000	129 000	169 000
Operating Profit	146 000	334 000	229 000	182 000
Financial Income	0	0	0	0
Financial Costs	131 000	98 000	109 000	135 000
Financial Balance	−131 000	−98 000	−109 000	−135 000
Dividends	0	0	0	0
Net Income	15 000	209 000	120 000	47 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 485 000	4 485 000	4 491 000	4 501 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 485 000	4 485 000	4 491 000	4 501 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 485 000	4 485 000	4 491 000	4 501 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	13 000	39 000	95 000	101 000
Total Current Assets	35 000	59 000	112 000	117 000
Total Assets	4 520 000	4 544 000	4 603 000	4 619 000
Total Equity	1 562 000	1 547 000	1 432 000	1 312 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 942 000	2 857 000	3 163 000	3 293 000
Creditors	7 000	13 000	1 000	5 000
Unpaid Taxes	0	0	0	1 000
Dividends	0	0	0	0
Other Current Debt	9 000	127 000	6 000	8 000
Total Current Debt	16 000	140 000	8 000	14 000
Total Equity and Debt	4 520 000	4 544 000	4 603 000	4 619 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,96 %	13,51 %	8,38 %	3,58 %
Debt-to-Equity Ratio	1,88	1,85	2,21	2,51
Operating Profit Margin	51,41 %	75,06 %	63,97 %	51,7 %
Current Ratio	2,19	0,42	14	8,36
Quick Ratio	2,19	0,42	14	8,36
Equity Ratio	0,35	0,34	0,31	0,28
Gross Profit Margin	100 %	100 %	100 %	100 %