FJORD & FJELL EIGEDOM AS

6884 ØVRE ÅRDAL

Finances

Share Ownership

Return on Equity

−1 %

Current Ratio

4,44

Debt-to-Equity Ratio

3,94

Key figures (NOK)	2022	2021	2020	2019
Revenue	155 000	221 000	189 000	177 000
Net Income	−3 000	76 000	48 000	20 000
Total Assets	1 535 000	1 599 000	1 520 000	1 538 000
Total Equity	301 000	305 000	229 000	180 000

Income (NOK)	2022	2021	2020	2019
Revenue	155 000	221 000	189 000	177 000
Expenditure	110 000	95 000	87 000	97 000
Operating Profit	44 000	126 000	102 000	80 000
Financial Income	0	0	0	0
Financial Costs	49 000	39 000	54 000	60 000
Financial Balance	−49 000	−39 000	−54 000	−60 000
Earnings Before Tax	−4 000	88 000	48 000	20 000
Tax	−1 000	11 000	0	0
Net Income	−3 000	76 000	48 000	20 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 322 000	1 354 000	1 387 000	1 419 000
Total Current Assets	213 000	244 000	133 000	119 000
Total Assets	1 535 000	1 599 000	1 520 000	1 538 000
Total Retained Equity	197 000	200 000	124 000	76 000
Total Equity	301 000	305 000	229 000	180 000
Total Long-Term Debt	1 185 000	1 232 000	1 269 000	1 301 000
Total Current Debt	48 000	62 000	23 000	56 000
Total Equity and Debt	1 535 000	1 599 000	1 520 000	1 538 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	74 000	70 000	69 000	68 000
Other Income	81 000	151 000	119 000	109 000
Revenue	155 000	221 000	189 000	177 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	33 000	33 000	32 000	32 000
Impairment	0	0	0	0
Expenditure	110 000	95 000	87 000	97 000
Operating Profit	44 000	126 000	102 000	80 000
Financial Income	0	0	0	0
Financial Costs	49 000	39 000	54 000	60 000
Financial Balance	−49 000	−39 000	−54 000	−60 000
Dividends	0	0	0	0
Net Income	−3 000	76 000	48 000	20 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 322 000	1 354 000	1 387 000	1 419 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 322 000	1 354 000	1 387 000	1 419 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 322 000	1 354 000	1 387 000	1 419 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	194 000	225 000	115 000	96 000
Total Current Assets	213 000	244 000	133 000	119 000
Total Assets	1 535 000	1 599 000	1 520 000	1 538 000
Total Equity	301 000	305 000	229 000	180 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 185 000	1 232 000	1 269 000	1 301 000
Creditors	24 000	22 000	0	0
Unpaid Taxes	15 000	14 000	13 000	15 000
Dividends	0	0	0	0
Other Current Debt	10 000	25 000	10 000	42 000
Total Current Debt	48 000	62 000	23 000	56 000
Total Equity and Debt	1 535 000	1 599 000	1 520 000	1 538 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1 %	24,92 %	20,96 %	11,11 %
Debt-to-Equity Ratio	3,94	4,04	5,54	7,23
Operating Profit Margin	28,39 %	57,01 %	53,97 %	45,2 %
Current Ratio	4,44	3,94	5,78	2,13
Quick Ratio	4,44	3,94	5,78	2,13
Equity Ratio	0,2	0,19	0,15	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %