FJØRTOFT VEKST AS

6294 FJØRTOFT

Finances

Share Ownership

Return on Equity

50,32 %

Current Ratio

9,92

Debt-to-Equity Ratio

2,91

Key figures (NOK)	2022	2021	2020	2019
Revenue	273 000	372 000	412 000	84 000
Net Income	155 000	306 000	363 000	24 000
Total Assets	1 283 000	1 108 000	770 000	690 000
Total Equity	308 000	153 000	−153 000	−516 000

Income (NOK)	2022	2021	2020	2019
Revenue	273 000	372 000	412 000	84 000
Expenditure	73 000	51 000	45 000	51 000
Operating Profit	199 000	321 000	367 000	32 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	3 000	9 000
Financial Balance	0	−1 000	−3 000	−9 000
Earnings Before Tax	199 000	320 000	363 000	24 000
Tax	44 000	14 000	0	0
Net Income	155 000	306 000	363 000	24 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	509 000	542 000	575 000	609 000
Total Current Assets	774 000	565 000	195 000	82 000
Total Assets	1 283 000	1 108 000	770 000	690 000
Total Retained Equity	208 000	53 000	−253 000	−616 000
Total Equity	308 000	153 000	−153 000	−516 000
Total Long-Term Debt	897 000	903 000	893 000	1 198 000
Total Current Debt	78 000	52 000	30 000	9 000
Total Equity and Debt	1 283 000	1 108 000	770 000	690 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	273 000	372 000	412 000	84 000
Revenue	273 000	372 000	412 000	84 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	33 000	33 000	33 000	33 000
Impairment	0	0	0	0
Expenditure	73 000	51 000	45 000	51 000
Operating Profit	199 000	321 000	367 000	32 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	3 000	9 000
Financial Balance	0	−1 000	−3 000	−9 000
Dividends	0	0	0	0
Net Income	155 000	306 000	363 000	24 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	509 000	542 000	575 000	609 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	509 000	542 000	575 000	609 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	509 000	542 000	575 000	609 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	765 000	556 000	186 000	38 000
Total Current Assets	774 000	565 000	195 000	82 000
Total Assets	1 283 000	1 108 000	770 000	690 000
Total Equity	308 000	153 000	−153 000	−516 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	897 000	903 000	893 000	1 198 000
Creditors	−1 000	−1 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	29 000	49 000	30 000	9 000
Total Current Debt	78 000	52 000	30 000	9 000
Total Equity and Debt	1 283 000	1 108 000	770 000	690 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50,32 %	200 %	−237,25 %	−4,65 %
Debt-to-Equity Ratio	2,91	5,9	−5,84	−2,32
Operating Profit Margin	72,89 %	86,29 %	89,08 %	38,1 %
Current Ratio	9,92	10,87	6,5	9,11
Quick Ratio	9,92	10,87	6,5	9,11
Equity Ratio	0,24	0,14	−0,2	−0,75
Gross Profit Margin	100 %	100 %	100 %	100 %