FJELLSTRAND FISK OG VILT AS

1458 FJELLSTRAND

Finances

Return on Equity

99,85 %

Current Ratio

0,97

Debt-to-Equity Ratio

−3,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	113 000	628 000	187 000	704 000
Net Income	−676 000	159 000	−275 000	2 340 000
Total Assets	1 781 000	1 961 000	1 627 000	6 426 000
Total Equity	−677 000	−2 000	−161 000	114 000

Income (NOK)	2022	2021	2020	2019
Revenue	113 000	628 000	187 000	704 000
Expenditure	768 000	469 000	460 000	684 000
Operating Profit	−656 000	159 000	−272 000	19 000
Financial Income	0	0	0	2 389 000
Financial Costs	20 000	0	2 000	68 000
Financial Balance	−20 000	0	−2 000	2 321 000
Earnings Before Tax	−676 000	159 000	−275 000	2 340 000
Tax	0	0	0	0
Net Income	−676 000	159 000	−275 000	2 340 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 386 000	1 616 000	1 616 000	1 661 000
Total Current Assets	394 000	345 000	12 000	4 766 000
Total Assets	1 781 000	1 961 000	1 627 000	6 426 000
Total Retained Equity	−780 000	−104 000	−263 000	11 000
Total Equity	−677 000	−2 000	−161 000	114 000
Total Long-Term Debt	2 053 000	1 659 000	0	42 000
Total Current Debt	405 000	304 000	1 788 000	6 271 000
Total Equity and Debt	1 781 000	1 961 000	1 627 000	6 426 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	80 000	423 000	554 000	250 000
Other Income	33 000	205 000	−367 000	454 000
Revenue	113 000	628 000	187 000	704 000
Cost of Goods Sold	0	0	0	0
Salary Costs	342 000	114 000	96 000	0
Depreciation	0	0	45 000	104 000
Impairment	229 000	0	0	0
Expenditure	768 000	469 000	460 000	684 000
Operating Profit	−656 000	159 000	−272 000	19 000
Financial Income	0	0	0	2 389 000
Financial Costs	20 000	0	2 000	68 000
Financial Balance	−20 000	0	−2 000	2 321 000
Dividends	0	0	0	2 705 000
Net Income	−676 000	159 000	−275 000	2 340 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	40 000	269 000	269 000	269 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	12 000
Total Tangible Assets	40 000	269 000	269 000	314 000
Total Fiancial Fixed Assets	1 346 000	1 346 000	1 346 000	1 346 000
Total Fixed Assets	1 386 000	1 616 000	1 616 000	1 661 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	136 000	2 000	33 000
Total Current Assets	394 000	345 000	12 000	4 766 000
Total Assets	1 781 000	1 961 000	1 627 000	6 426 000
Total Equity	−677 000	−2 000	−161 000	114 000
Short-Term Group Debt	15 000	22 000	1 679 000	3 490 000
Total Long-Term Debt	2 053 000	1 659 000	0	42 000
Creditors	29 000	103 000	4 000	10 000
Unpaid Taxes	9 000	113 000	0	60 000
Dividends	0	0	0	2 705 000
Other Current Debt	353 000	66 000	105 000	6 000
Total Current Debt	405 000	304 000	1 788 000	6 271 000
Total Equity and Debt	1 781 000	1 961 000	1 627 000	6 426 000

Financial indicators	2022	2021	2020	2019
Return on Equity	99,85 %	−7 950 %	170,81 %	2 052,63 %
Debt-to-Equity Ratio	−3,03	−829,5	−0	0,37
Operating Profit Margin	−580,53 %	25,32 %	−145,45 %	2,7 %
Current Ratio	0,97	1,13	0,01	0,76
Quick Ratio	0,97	1,13	0,01	0,76
Equity Ratio	−0,38	−0	−0,1	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %