FJELDBO LOGISTIKK AS

0380 OSLO

Finances

Share Ownership

Return on Equity

6,68 %

Current Ratio

0,1

Debt-to-Equity Ratio

0,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 660 000	17 003 000	16 446 000	16 151 000
Net Income	7 099 000	8 183 000	5 528 000	3 873 000
Total Assets	160 300 000	166 384 000	165 927 000	169 941 000
Total Equity	106 214 000	106 077 000	107 401 000	43 670 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 660 000	17 003 000	16 446 000	16 151 000
Expenditure	4 569 000	6 384 000	5 688 000	4 509 000
Operating Profit	9 091 000	10 619 000	10 758 000	11 641 000
Financial Income	593 000	588 000	475 000	29 000
Financial Costs	494 000	629 000	4 057 000	6 617 000
Financial Balance	99 000	−41 000	−3 582 000	−6 588 000
Earnings Before Tax	9 189 000	10 579 000	7 176 000	5 054 000
Tax	2 090 000	2 396 000	1 648 000	1 180 000
Net Income	7 099 000	8 183 000	5 528 000	3 873 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	156 867 000	159 177 000	162 355 000	166 608 000
Total Current Assets	3 433 000	7 207 000	3 571 000	3 332 000
Total Assets	160 300 000	166 384 000	165 927 000	169 941 000
Total Retained Equity	19 547 000	19 410 000	20 734 000	22 003 000
Total Equity	106 214 000	106 077 000	107 401 000	43 670 000
Total Long-Term Debt	19 507 000	46 572 000	48 103 000	123 536 000
Total Current Debt	34 579 000	13 735 000	10 422 000	2 735 000
Total Equity and Debt	160 300 000	166 384 000	165 927 000	169 941 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 660 000	17 003 000	16 446 000	0
Other Income	0	0	0	16 151 000
Revenue	13 660 000	17 003 000	16 446 000	16 151 000
Cost of Goods Sold	4 435 000	6 228 000	5 346 000	0
Salary Costs	0	0	0	63 000
Depreciation	0	0	0	3 796 000
Impairment	0	0	0	0
Expenditure	4 569 000	6 384 000	5 688 000	4 509 000
Operating Profit	9 091 000	10 619 000	10 758 000	11 641 000
Financial Income	593 000	588 000	475 000	29 000
Financial Costs	494 000	629 000	4 057 000	6 617 000
Financial Balance	99 000	−41 000	−3 582 000	−6 588 000
Dividends	0	0	0	0
Net Income	7 099 000	8 183 000	5 528 000	3 873 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	10 824 000	11 135 000	11 447 000	11 758 000
Total Intangible Assets	10 824 000	11 135 000	11 447 000	11 758 000
Real Eastate	146 043 000	148 042 000	150 909 000	154 850 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	146 043 000	148 042 000	150 909 000	154 850 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	156 867 000	159 177 000	162 355 000	166 608 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	758 000	311 000	1 443 000	3 332 000
Total Current Assets	3 433 000	7 207 000	3 571 000	3 332 000
Total Assets	160 300 000	166 384 000	165 927 000	169 941 000
Total Equity	106 214 000	106 077 000	107 401 000	43 670 000
Short-Term Group Debt	33 659 000	12 189 000	8 714 000	0
Total Long-Term Debt	19 507 000	46 572 000	48 103 000	123 536 000
Creditors	5 000	84 000	44 000	0
Unpaid Taxes	912 000	233 000	1 664 000	0
Dividends	0	0	0	0
Other Current Debt	3 000	1 229 000	0	1 441 000
Total Current Debt	34 579 000	13 735 000	10 422 000	2 735 000
Total Equity and Debt	160 300 000	166 384 000	165 927 000	169 941 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,68 %	7,71 %	5,15 %	8,87 %
Debt-to-Equity Ratio	0,18	0,44	0,45	2,83
Operating Profit Margin	66,55 %	62,45 %	65,41 %	72,08 %
Current Ratio	0,1	0,52	0,34	1,22
Quick Ratio	0,1	0,52	0,34	1,22
Equity Ratio	0,66	0,64	0,65	0,26
Gross Profit Margin	67,53 %	63,37 %	67,49 %	100 %