FJELLBOVEGEN 13 AS

0380 OSLO

Finances

Share Ownership

Return on Equity

10,31 %

Current Ratio

0,91

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 047 000	12 632 000	12 411 000	12 169 000
Net Income	9 173 000	7 907 000	7 388 000	7 213 000
Total Assets	101 599 000	104 021 000	99 078 000	104 628 000
Total Equity	89 004 000	87 246 000	88 280 000	96 158 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 047 000	12 632 000	12 411 000	12 169 000
Expenditure	2 133 000	3 319 000	2 971 000	2 962 000
Operating Profit	10 913 000	9 312 000	9 440 000	9 207 000
Financial Income	910 000	882 000	0	42 000
Financial Costs	62 000	57 000	−32 000	1 000
Financial Balance	848 000	825 000	32 000	41 000
Earnings Before Tax	11 761 000	10 137 000	9 471 000	9 247 000
Tax	2 587 000	2 230 000	2 084 000	2 034 000
Net Income	9 173 000	7 907 000	7 388 000	7 213 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	92 164 000	92 391 000	94 877 000	97 240 000
Total Current Assets	9 434 000	11 630 000	4 200 000	7 388 000
Total Assets	101 599 000	104 021 000	99 078 000	104 628 000
Total Retained Equity	1 946 000	188 000	1 223 000	4 809 000
Total Equity	89 004 000	87 246 000	88 280 000	96 158 000
Total Long-Term Debt	2 232 000	4 872 000	908 000	563 000
Total Current Debt	10 363 000	11 903 000	9 889 000	7 907 000
Total Equity and Debt	101 599 000	104 021 000	99 078 000	104 628 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 047 000	12 632 000	12 411 000	0
Other Income	0	0	0	12 169 000
Revenue	13 047 000	12 632 000	12 411 000	12 169 000
Cost of Goods Sold	2 007 000	3 186 000	2 851 000	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	2 350 000
Impairment	0	0	0	0
Expenditure	2 133 000	3 319 000	2 971 000	2 962 000
Operating Profit	10 913 000	9 312 000	9 440 000	9 207 000
Financial Income	910 000	882 000	0	42 000
Financial Costs	62 000	57 000	−32 000	1 000
Financial Balance	848 000	825 000	32 000	41 000
Dividends	0	0	0	0
Net Income	9 173 000	7 907 000	7 388 000	7 213 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	92 164 000	92 391 000	94 877 000	97 240 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	92 164 000	92 391 000	94 877 000	97 240 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	92 164 000	92 391 000	94 877 000	97 240 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	10 693 000	3 309 000	0
Total Current Assets	9 434 000	11 630 000	4 200 000	7 388 000
Total Assets	101 599 000	104 021 000	99 078 000	104 628 000
Total Equity	89 004 000	87 246 000	88 280 000	96 158 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 232 000	4 872 000	908 000	563 000
Creditors	0	0	6 000	0
Unpaid Taxes	856 000	785 000	1 305 000	506 000
Dividends	0	0	0	0
Other Current Debt	9 507 000	11 118 000	8 578 000	7 402 000
Total Current Debt	10 363 000	11 903 000	9 889 000	7 907 000
Total Equity and Debt	101 599 000	104 021 000	99 078 000	104 628 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,31 %	9,06 %	8,37 %	7,5 %
Debt-to-Equity Ratio	0,03	0,06	0,01	0,01
Operating Profit Margin	83,64 %	73,72 %	76,06 %	75,66 %
Current Ratio	0,91	0,98	0,42	0,93
Quick Ratio	0,91	0,98	0,42	0,93
Equity Ratio	0,88	0,84	0,89	0,92
Gross Profit Margin	84,62 %	74,78 %	77,03 %	100 %