FIE BYGGETJENESTER AS

2022 GJERDRUM

Finances

Share Ownership

Return on Equity

0,68 %

Current Ratio

1,45

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 527 000	1 034 000	2 042 000	1 628 000
Net Income	1 000	42 000	−2 000	33 000
Total Assets	361 000	312 000	280 000	394 000
Total Equity	148 000	147 000	105 000	108 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 527 000	1 034 000	2 042 000	1 628 000
Expenditure	1 526 000	985 000	2 046 000	1 585 000
Operating Profit	1 000	49 000	−4 000	43 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	1 000	0	1 000	0
Financial Balance	0	1 000	0	1 000
Earnings Before Tax	1 000	51 000	−3 000	44 000
Tax	1 000	9 000	−1 000	11 000
Net Income	1 000	42 000	−2 000	33 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	52 000	15 000	22 000	4 000
Total Current Assets	309 000	296 000	258 000	390 000
Total Assets	361 000	312 000	280 000	394 000
Total Retained Equity	118 000	117 000	75 000	78 000
Total Equity	148 000	147 000	105 000	108 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	213 000	165 000	174 000	286 000
Total Equity and Debt	361 000	312 000	280 000	394 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 527 000	1 034 000	2 042 000	1 628 000
Other Income	0	0	0	0
Revenue	1 527 000	1 034 000	2 042 000	1 628 000
Cost of Goods Sold	529 000	122 000	1 071 000	677 000
Salary Costs	726 000	667 000	717 000	669 000
Depreciation	9 000	4 000	2 000	0
Impairment	0	0	0	0
Expenditure	1 526 000	985 000	2 046 000	1 585 000
Operating Profit	1 000	49 000	−4 000	43 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	1 000	0	1 000	0
Financial Balance	0	1 000	0	1 000
Dividends	0	0	0	0
Net Income	1 000	42 000	−2 000	33 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 000	2 000	5 000	4 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	50 000	13 000	17 000	0
Total Tangible Assets	50 000	13 000	17 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	52 000	15 000	22 000	4 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	173 000	140 000	152 000	123 000
Total Current Assets	309 000	296 000	258 000	390 000
Total Assets	361 000	312 000	280 000	394 000
Total Equity	148 000	147 000	105 000	108 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	52 000	2 000	7 000	93 000
Unpaid Taxes	84 000	83 000	88 000	111 000
Dividends	0	0	0	0
Other Current Debt	77 000	71 000	79 000	73 000
Total Current Debt	213 000	165 000	174 000	286 000
Total Equity and Debt	361 000	312 000	280 000	394 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,68 %	28,57 %	−1,9 %	30,56 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,07 %	4,74 %	−0,2 %	2,64 %
Current Ratio	1,45	1,79	1,48	1,36
Quick Ratio	1,45	1,79	1,48	1,36
Equity Ratio	0,41	0,47	0,38	0,27
Gross Profit Margin	65,36 %	88,2 %	47,55 %	58,42 %