FJECO REGNSKAP AS

8646 KORGEN

Finances

Share Ownership

Return on Equity

56,45 %

Current Ratio

2,29

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 795 000	5 431 000	5 232 000	4 917 000
Net Income	823 000	929 000	979 000	849 000
Total Assets	2 573 000	2 413 000	2 235 000	2 153 000
Total Equity	1 458 000	1 386 000	457 000	1 278 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 795 000	5 431 000	5 232 000	4 917 000
Expenditure	4 772 000	4 276 000	3 975 000	3 873 000
Operating Profit	1 023 000	1 155 000	1 257 000	1 043 000
Financial Income	24 000	6 000	16 000	18 000
Financial Costs	0	0	0	0
Financial Balance	24 000	6 000	16 000	18 000
Earnings Before Tax	1 047 000	1 161 000	1 272 000	1 061 000
Tax	224 000	233 000	294 000	212 000
Net Income	823 000	929 000	979 000	849 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 000	37 000	49 000	36 000
Total Current Assets	2 549 000	2 376 000	2 186 000	2 117 000
Total Assets	2 573 000	2 413 000	2 235 000	2 153 000
Total Retained Equity	1 353 000	1 281 000	352 000	1 173 000
Total Equity	1 458 000	1 386 000	457 000	1 278 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 115 000	1 027 000	1 778 000	875 000
Total Equity and Debt	2 573 000	2 413 000	2 235 000	2 153 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 794 000	5 431 000	5 231 000	4 916 000
Other Income	0	0	1 000	1 000
Revenue	5 795 000	5 431 000	5 232 000	4 917 000
Cost of Goods Sold	0	0	143 000	119 000
Salary Costs	3 454 000	3 065 000	2 749 000	2 713 000
Depreciation	13 000	13 000	11 000	4 000
Impairment	0	0	0	0
Expenditure	4 772 000	4 276 000	3 975 000	3 873 000
Operating Profit	1 023 000	1 155 000	1 257 000	1 043 000
Financial Income	24 000	6 000	16 000	18 000
Financial Costs	0	0	0	0
Financial Balance	24 000	6 000	16 000	18 000
Dividends	0	0	800 000	0
Net Income	823 000	929 000	979 000	849 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	23 000	27 000	31 000	36 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 000	9 000	18 000	0
Total Tangible Assets	24 000	37 000	49 000	36 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	24 000	37 000	49 000	36 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 092 000	1 962 000	1 795 000	1 651 000
Total Current Assets	2 549 000	2 376 000	2 186 000	2 117 000
Total Assets	2 573 000	2 413 000	2 235 000	2 153 000
Total Equity	1 458 000	1 386 000	457 000	1 278 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	43 000	47 000	81 000	20 000
Unpaid Taxes	411 000	425 000	304 000	372 000
Dividends	0	0	800 000	0
Other Current Debt	437 000	323 000	299 000	270 000
Total Current Debt	1 115 000	1 027 000	1 778 000	875 000
Total Equity and Debt	2 573 000	2 413 000	2 235 000	2 153 000

Financial indicators	2022	2021	2020	2019
Return on Equity	56,45 %	67,03 %	214,22 %	66,43 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	17,65 %	21,27 %	24,03 %	21,21 %
Current Ratio	2,29	2,31	1,23	2,42
Quick Ratio	2,29	2,31	1,23	2,42
Equity Ratio	0,57	0,57	0,2	0,59
Gross Profit Margin	100 %	100 %	97,27 %	97,58 %