FJORDVANG AS

1394 NESBRU

Finances

Share Ownership

Return on Equity

76,42 %

Current Ratio

0,36

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 534 000	1 580 000	1 786 000	1 642 000
Net Income	−256 000	43 000	−76 000	−106 000
Total Assets	210 000	91 000	71 000	105 000
Total Equity	−335 000	−78 000	−121 000	−45 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 534 000	1 580 000	1 786 000	1 642 000
Expenditure	2 789 000	1 536 000	1 832 000	1 776 000
Operating Profit	−255 000	43 000	−46 000	−135 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	1 000
Financial Balance	−1 000	0	0	−1 000
Earnings Before Tax	−256 000	43 000	−47 000	−135 000
Tax	0	0	30 000	−30 000
Net Income	−256 000	43 000	−76 000	−106 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 000	0	0	0
Total Current Assets	198 000	91 000	71 000	105 000
Total Assets	210 000	91 000	71 000	105 000
Total Retained Equity	−435 000	−178 000	−221 000	−145 000
Total Equity	−335 000	−78 000	−121 000	−45 000
Total Long-Term Debt	0	0	0	−30 000
Total Current Debt	544 000	169 000	192 000	180 000
Total Equity and Debt	210 000	91 000	71 000	105 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 534 000	1 580 000	1 786 000	1 642 000
Other Income	0	0	0	0
Revenue	2 534 000	1 580 000	1 786 000	1 642 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 443 000	1 250 000	1 327 000	1 360 000
Depreciation	0	0	0	24 000
Impairment	0	0	0	0
Expenditure	2 789 000	1 536 000	1 832 000	1 776 000
Operating Profit	−255 000	43 000	−46 000	−135 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	1 000
Financial Balance	−1 000	0	0	−1 000
Dividends	0	0	0	0
Net Income	−256 000	43 000	−76 000	−106 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	12 000	0	0	0
Total Fixed Assets	12 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	80 000	46 000	39 000	22 000
Total Current Assets	198 000	91 000	71 000	105 000
Total Assets	210 000	91 000	71 000	105 000
Total Equity	−335 000	−78 000	−121 000	−45 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	−30 000
Creditors	21 000	28 000	9 000	6 000
Unpaid Taxes	238 000	44 000	64 000	91 000
Dividends	0	0	0	0
Other Current Debt	286 000	97 000	119 000	83 000
Total Current Debt	544 000	169 000	192 000	180 000
Total Equity and Debt	210 000	91 000	71 000	105 000

Financial indicators	2022	2021	2020	2019
Return on Equity	76,42 %	−55,13 %	62,81 %	235,56 %
Debt-to-Equity Ratio	−0	−0	−0	0,67
Operating Profit Margin	−10,06 %	2,72 %	−2,58 %	−8,22 %
Current Ratio	0,36	0,54	0,37	0,58
Quick Ratio	0,36	0,54	0,37	0,58
Equity Ratio	−1,6	−0,86	−1,7	−0,43
Gross Profit Margin	100 %	100 %	100 %	100 %