FJORDABYGG AS

5590 ETNE

Finances

Share Ownership

Return on Equity

9,96 %

Current Ratio

0,26

Debt-to-Equity Ratio

0,52

Key figures (NOK)	2022	2021	2020	2019
Revenue	354 000	275 000	275 000	275 000
Net Income	134 000	108 000	101 000	94 000
Total Assets	2 407 000	2 391 000	2 501 000	2 636 000
Total Equity	1 345 000	1 211 000	1 103 000	1 001 000

Income (NOK)	2022	2021	2020	2019
Revenue	354 000	275 000	275 000	275 000
Expenditure	147 000	92 000	91 000	96 000
Operating Profit	207 000	183 000	184 000	179 000
Financial Income	2 000	2 000	3 000	0
Financial Costs	38 000	47 000	57 000	59 000
Financial Balance	−36 000	−45 000	−54 000	−59 000
Earnings Before Tax	171 000	139 000	130 000	120 000
Tax	37 000	30 000	29 000	26 000
Net Income	134 000	108 000	101 000	94 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 315 000	2 368 000	2 421 000	2 473 000
Total Current Assets	92 000	24 000	80 000	163 000
Total Assets	2 407 000	2 391 000	2 501 000	2 636 000
Total Retained Equity	1 162 000	1 028 000	920 000	819 000
Total Equity	1 345 000	1 211 000	1 103 000	1 001 000
Total Long-Term Debt	703 000	941 000	1 162 000	1 373 000
Total Current Debt	360 000	240 000	236 000	261 000
Total Equity and Debt	2 407 000	2 391 000	2 501 000	2 636 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	275 000	275 000	275 000
Other Income	354 000	0	0	0
Revenue	354 000	275 000	275 000	275 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	53 000	53 000	53 000	53 000
Impairment	0	0	0	0
Expenditure	147 000	92 000	91 000	96 000
Operating Profit	207 000	183 000	184 000	179 000
Financial Income	2 000	2 000	3 000	0
Financial Costs	38 000	47 000	57 000	59 000
Financial Balance	−36 000	−45 000	−54 000	−59 000
Dividends	0	0	0	0
Net Income	134 000	108 000	101 000	94 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 315 000	2 368 000	2 421 000	2 473 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 315 000	2 368 000	2 421 000	2 473 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 315 000	2 368 000	2 421 000	2 473 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	90 000	24 000	52 000	163 000
Total Current Assets	92 000	24 000	80 000	163 000
Total Assets	2 407 000	2 391 000	2 501 000	2 636 000
Total Equity	1 345 000	1 211 000	1 103 000	1 001 000
Short-Term Group Debt	247 000	0	0	0
Total Long-Term Debt	703 000	941 000	1 162 000	1 373 000
Creditors	7 000	0	0	4 000
Unpaid Taxes	66 000	64 000	64 000	63 000
Dividends	0	0	0	0
Other Current Debt	2 000	146 000	144 000	171 000
Total Current Debt	360 000	240 000	236 000	261 000
Total Equity and Debt	2 407 000	2 391 000	2 501 000	2 636 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,96 %	8,92 %	9,16 %	9,39 %
Debt-to-Equity Ratio	0,52	0,78	1,05	1,37
Operating Profit Margin	58,47 %	66,55 %	66,91 %	65,09 %
Current Ratio	0,26	0,1	0,34	0,62
Quick Ratio	0,26	0,1	0,34	0,62
Equity Ratio	0,56	0,51	0,44	0,38
Gross Profit Margin	100 %	100 %	100 %	100 %