FJÆREVEGEN 1 AS

6800 FØRDE

Finances

Share Ownership

Return on Equity

29,37 %

Current Ratio

3,49

Debt-to-Equity Ratio

6,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 182 000	1 786 000	1 667 000	1 468 000
Net Income	648 000	58 000	−3 100 000	3 000
Total Assets	15 983 000	16 385 000	17 447 000	19 448 000
Total Equity	2 206 000	1 558 000	1 500 000	4 600 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 182 000	1 786 000	1 667 000	1 468 000
Expenditure	908 000	1 259 000	4 248 000	911 000
Operating Profit	1 274 000	527 000	−2 581 000	558 000
Financial Income	0	0	3 000	3 000
Financial Costs	625 000	469 000	522 000	558 000
Financial Balance	−625 000	−469 000	−519 000	−555 000
Earnings Before Tax	648 000	58 000	−3 100 000	3 000
Tax	0	0	0	0
Net Income	648 000	58 000	−3 100 000	3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 186 000	15 337 000	15 592 000	17 989 000
Total Current Assets	796 000	1 048 000	1 855 000	1 458 000
Total Assets	15 983 000	16 385 000	17 447 000	19 448 000
Total Retained Equity	−3 404 000	−4 052 000	−4 110 000	−1 010 000
Total Equity	2 206 000	1 558 000	1 500 000	4 600 000
Total Long-Term Debt	13 548 000	14 237 000	14 926 000	13 892 000
Total Current Debt	228 000	591 000	1 021 000	955 000
Total Equity and Debt	15 983 000	16 385 000	17 447 000	19 448 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 182 000	1 786 000	1 667 000	1 468 000
Revenue	2 182 000	1 786 000	1 667 000	1 468 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	381 000	379 000	401 000	349 000
Impairment	0	0	3 420 000	0
Expenditure	908 000	1 259 000	4 248 000	911 000
Operating Profit	1 274 000	527 000	−2 581 000	558 000
Financial Income	0	0	3 000	3 000
Financial Costs	625 000	469 000	522 000	558 000
Financial Balance	−625 000	−469 000	−519 000	−555 000
Dividends	0	0	0	0
Net Income	648 000	58 000	−3 100 000	3 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	15 186 000	15 337 000	15 592 000	17 989 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	15 186 000	15 337 000	15 592 000	17 989 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	15 186 000	15 337 000	15 592 000	17 989 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	108 000	51 000	10 000	13 000
Total Current Assets	796 000	1 048 000	1 855 000	1 458 000
Total Assets	15 983 000	16 385 000	17 447 000	19 448 000
Total Equity	2 206 000	1 558 000	1 500 000	4 600 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 548 000	14 237 000	14 926 000	13 892 000
Creditors	10 000	43 000	−160 000	44 000
Unpaid Taxes	167 000	67 000	53 000	49 000
Dividends	0	0	0	0
Other Current Debt	51 000	481 000	1 129 000	863 000
Total Current Debt	228 000	591 000	1 021 000	955 000
Total Equity and Debt	15 983 000	16 385 000	17 447 000	19 448 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,37 %	3,72 %	−206,67 %	0,07 %
Debt-to-Equity Ratio	6,14	9,14	9,95	3,02
Operating Profit Margin	58,39 %	29,51 %	−154,83 %	38,01 %
Current Ratio	3,49	1,77	1,82	1,53
Quick Ratio	3,49	1,77	1,82	1,53
Equity Ratio	0,14	0,1	0,09	0,24
Gross Profit Margin	100 %	100 %	100 %	100 %