FJÆLLINGSDAL EIENDOM AS

6230 SYKKYLVEN

Finances

Share Ownership

Return on Equity

5,37 %

Current Ratio

2,09

Debt-to-Equity Ratio

1,23

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 180 000	1 323 000	1 043 000	1 024 000
Net Income	208 000	428 000	303 000	145 000
Total Assets	9 128 000	9 135 000	9 187 000	9 354 000
Total Equity	3 874 000	3 666 000	3 238 000	2 966 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 180 000	1 323 000	1 043 000	1 024 000
Expenditure	707 000	601 000	453 000	607 000
Operating Profit	474 000	722 000	590 000	417 000
Financial Income	1 000	0	0	1 000
Financial Costs	207 000	169 000	202 000	231 000
Financial Balance	−206 000	−169 000	−202 000	−230 000
Earnings Before Tax	267 000	554 000	388 000	186 000
Tax	59 000	125 000	85 000	41 000
Net Income	208 000	428 000	303 000	145 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 145 000	8 179 000	8 208 000	8 504 000
Total Current Assets	983 000	956 000	979 000	850 000
Total Assets	9 128 000	9 135 000	9 187 000	9 354 000
Total Retained Equity	3 774 000	3 566 000	3 138 000	2 866 000
Total Equity	3 874 000	3 666 000	3 238 000	2 966 000
Total Long-Term Debt	4 782 000	5 019 000	5 431 000	5 939 000
Total Current Debt	471 000	449 000	518 000	449 000
Total Equity and Debt	9 128 000	9 135 000	9 187 000	9 354 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 446 000	1 180 000	1 043 000	1 024 000
Other Income	−265 000	142 000	0	0
Revenue	1 180 000	1 323 000	1 043 000	1 024 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	149 000
Depreciation	314 000	289 000	296 000	270 000
Impairment	0	0	0	0
Expenditure	707 000	601 000	453 000	607 000
Operating Profit	474 000	722 000	590 000	417 000
Financial Income	1 000	0	0	1 000
Financial Costs	207 000	169 000	202 000	231 000
Financial Balance	−206 000	−169 000	−202 000	−230 000
Dividends	0	0	31 000	0
Net Income	208 000	428 000	303 000	145 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 484 000	7 675 000	7 867 000	8 058 000
Machinery and Plant Facilities	266 000	0	0	0
Fixtures	395 000	503 000	341 000	446 000
Total Tangible Assets	8 145 000	8 179 000	8 208 000	8 504 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 145 000	8 179 000	8 208 000	8 504 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	139 000	452 000	420 000	356 000
Total Current Assets	983 000	956 000	979 000	850 000
Total Assets	9 128 000	9 135 000	9 187 000	9 354 000
Total Equity	3 874 000	3 666 000	3 238 000	2 966 000
Short-Term Group Debt	0	0	31 000	0
Total Long-Term Debt	4 782 000	5 019 000	5 431 000	5 939 000
Creditors	28 000	28 000	0	0
Unpaid Taxes	57 000	0	70 000	70 000
Dividends	0	0	31 000	0
Other Current Debt	314 000	311 000	313 000	331 000
Total Current Debt	471 000	449 000	518 000	449 000
Total Equity and Debt	9 128 000	9 135 000	9 187 000	9 354 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,37 %	11,67 %	9,36 %	4,89 %
Debt-to-Equity Ratio	1,23	1,37	1,68	2
Operating Profit Margin	40,17 %	54,57 %	56,57 %	40,72 %
Current Ratio	2,09	2,13	1,89	1,89
Quick Ratio	2,09	2,13	1,89	1,89
Equity Ratio	0,42	0,4	0,35	0,32
Gross Profit Margin	100 %	100 %	100 %	100 %