FJORDBYEN EIENDOM AS

1396 BILLINGSTAD

Finances

Share Ownership

Return on Equity

72,92 %

Current Ratio

6,5

Debt-to-Equity Ratio

0,8

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 989 000	7 300 000	1 500 000	30 000
Net Income	2 047 000	364 000	294 000	−59 000
Total Assets	5 842 000	8 369 000	11 609 000	6 162 000
Total Equity	2 807 000	1 528 000	1 684 000	1 863 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 989 000	7 300 000	1 500 000	30 000
Expenditure	8 307 000	6 733 000	1 019 000	97 000
Operating Profit	2 682 000	567 000	481 000	−66 000
Financial Income	1 000	0	0	0
Financial Costs	59 000	101 000	104 000	9 000
Financial Balance	−58 000	−101 000	−104 000	−9 000
Earnings Before Tax	2 624 000	467 000	377 000	−76 000
Tax	577 000	103 000	83 000	−16 000
Net Income	2 047 000	364 000	294 000	−59 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	632 000	4 310 000	4 400 000	4 490 000
Total Current Assets	5 211 000	4 059 000	7 209 000	1 673 000
Total Assets	5 842 000	8 369 000	11 609 000	6 162 000
Total Retained Equity	2 214 000	935 000	1 091 000	1 271 000
Total Equity	2 807 000	1 528 000	1 684 000	1 863 000
Total Long-Term Debt	2 233 000	2 302 000	3 944 000	897 000
Total Current Debt	802 000	4 539 000	5 981 000	3 403 000
Total Equity and Debt	5 842 000	8 369 000	11 609 000	6 162 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 800 000	7 300 000	1 500 000	0
Other Income	189 000	0	0	30 000
Revenue	10 989 000	7 300 000	1 500 000	30 000
Cost of Goods Sold	7 740 000	6 016 000	769 000	0
Salary Costs	0	0	0	0
Depreciation	0	90 000	90 000	9 000
Impairment	0	0	0	0
Expenditure	8 307 000	6 733 000	1 019 000	97 000
Operating Profit	2 682 000	567 000	481 000	−66 000
Financial Income	1 000	0	0	0
Financial Costs	59 000	101 000	104 000	9 000
Financial Balance	−58 000	−101 000	−104 000	−9 000
Dividends	0	0	0	0
Net Income	2 047 000	364 000	294 000	−59 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	4 310 000	4 400 000	4 490 000
Total Tangible Assets	0	4 310 000	4 400 000	4 490 000
Total Fiancial Fixed Assets	632 000	0	0	0
Total Fixed Assets	632 000	4 310 000	4 400 000	4 490 000
Stock	4 198 000	3 705 000	6 131 000	100 000
Total Investments	0	0	0	0
Cash, Bank	990 000	27 000	235 000	743 000
Total Current Assets	5 211 000	4 059 000	7 209 000	1 673 000
Total Assets	5 842 000	8 369 000	11 609 000	6 162 000
Total Equity	2 807 000	1 528 000	1 684 000	1 863 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 233 000	2 302 000	3 944 000	897 000
Creditors	66 000	155 000	71 000	34 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	397 000	4 384 000	5 910 000	3 368 000
Total Current Debt	802 000	4 539 000	5 981 000	3 403 000
Total Equity and Debt	5 842 000	8 369 000	11 609 000	6 162 000

Financial indicators	2022	2021	2020	2019
Return on Equity	72,92 %	23,82 %	17,46 %	−3,17 %
Debt-to-Equity Ratio	0,8	1,51	2,34	0,48
Operating Profit Margin	24,41 %	7,77 %	32,07 %	−220 %
Current Ratio	6,5	0,89	1,21	0,49
Quick Ratio	−1,53	4,87	−48,06	0,51
Equity Ratio	0,48	0,18	0,15	0,3
Gross Profit Margin	29,57 %	17,59 %	48,73 %	100 %