FJORDENLEGENE AS

1517 MOSS

Finances

Share Ownership

Return on Equity

514,63 %

Current Ratio

0,97

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	841 000	705 000	167 000	−1 048 000
Net Income	633 000	527 000	78 000	−1 650 000
Total Assets	1 164 000	556 000	615 000	531 000
Total Equity	123 000	490 000	114 000	155 000

Income (NOK)	2022	2021	2020	2019
Revenue	841 000	705 000	167 000	−1 048 000
Expenditure	30 000	30 000	64 000	981 000
Operating Profit	811 000	675 000	103 000	−2 030 000
Financial Income	0	0	0	50 000
Financial Costs	0	0	0	136 000
Financial Balance	0	0	0	−86 000
Earnings Before Tax	811 000	675 000	103 000	−2 116 000
Tax	179 000	149 000	25 000	−465 000
Net Income	633 000	527 000	78 000	−1 650 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	151 000	336 000	492 000	524 000
Total Current Assets	1 013 000	219 000	123 000	7 000
Total Assets	1 164 000	556 000	615 000	531 000
Total Retained Equity	11 000	378 000	2 000	43 000
Total Equity	123 000	490 000	114 000	155 000
Total Long-Term Debt	0	0	129 000	0
Total Current Debt	1 041 000	65 000	373 000	376 000
Total Equity and Debt	1 164 000	556 000	615 000	531 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	506 000	530 000	167 000	0
Other Income	335 000	175 000	0	−1 049 000
Revenue	841 000	705 000	167 000	−1 048 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	572 000
Depreciation	7 000	7 000	7 000	42 000
Impairment	0	0	0	0
Expenditure	30 000	30 000	64 000	981 000
Operating Profit	811 000	675 000	103 000	−2 030 000
Financial Income	0	0	0	50 000
Financial Costs	0	0	0	136 000
Financial Balance	0	0	0	−86 000
Dividends	1 000 000	0	120 000	0
Net Income	633 000	527 000	78 000	−1 650 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	151 000	330 000	478 000	503 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	7 000	14 000	21 000
Fixtures	0	0	0	0
Total Tangible Assets	0	7 000	14 000	21 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	151 000	336 000	492 000	524 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	22 000	219 000	123 000	7 000
Total Current Assets	1 013 000	219 000	123 000	7 000
Total Assets	1 164 000	556 000	615 000	531 000
Total Equity	123 000	490 000	114 000	155 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	129 000	0
Creditors	2 000	1 000	0	0
Unpaid Taxes	8 000	8 000	4 000	13 000
Dividends	1 000 000	0	120 000	0
Other Current Debt	−119 000	55 000	249 000	363 000
Total Current Debt	1 041 000	65 000	373 000	376 000
Total Equity and Debt	1 164 000	556 000	615 000	531 000

Financial indicators	2022	2021	2020	2019
Return on Equity	514,63 %	107,55 %	68,42 %	−1 064,52 %
Debt-to-Equity Ratio	0	0	1,13	0
Operating Profit Margin	96,43 %	95,74 %	61,68 %	193,7 %
Current Ratio	0,97	3,37	0,33	0,02
Quick Ratio	0,97	3,37	0,33	0,02
Equity Ratio	0,11	0,88	0,19	0,29
Gross Profit Margin	100 %	100 %	100 %	100 %