FEJ PROSJEKT AS

3478 NÆRSNES

Finances

Return on Equity

0,08 %

Current Ratio

0,04

Debt-to-Equity Ratio

0,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	35 000	53 000	12 000	13 000
Net Income	2 000	468 000	529 000	150 000
Total Assets	3 057 000	3 122 000	2 785 000	2 306 000
Total Equity	2 666 000	2 664 000	2 196 000	1 668 000

Income (NOK)	2022	2021	2020	2019
Revenue	35 000	53 000	12 000	13 000
Expenditure	27 000	32 000	78 000	56 000
Operating Profit	7 000	20 000	−66 000	−43 000
Financial Income	0	456 000	589 000	217 000
Financial Costs	5 000	5 000	12 000	44 000
Financial Balance	−5 000	451 000	577 000	173 000
Earnings Before Tax	2 000	471 000	511 000	131 000
Tax	0	3 000	−17 000	−19 000
Net Income	2 000	468 000	529 000	150 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 054 000	3 067 000	2 694 000	2 211 000
Total Current Assets	4 000	54 000	91 000	95 000
Total Assets	3 057 000	3 122 000	2 785 000	2 306 000
Total Retained Equity	2 646 000	2 644 000	2 176 000	1 648 000
Total Equity	2 666 000	2 664 000	2 196 000	1 668 000
Total Long-Term Debt	289 000	353 000	473 000	523 000
Total Current Debt	102 000	104 000	116 000	115 000
Total Equity and Debt	3 057 000	3 122 000	2 785 000	2 306 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	35 000	53 000	12 000	13 000
Other Income	0	0	0	0
Revenue	35 000	53 000	12 000	13 000
Cost of Goods Sold	0	6 000	0	0
Salary Costs	0	0	0	0
Depreciation	13 000	13 000	13 000	2 000
Impairment	0	0	0	0
Expenditure	27 000	32 000	78 000	56 000
Operating Profit	7 000	20 000	−66 000	−43 000
Financial Income	0	456 000	589 000	217 000
Financial Costs	5 000	5 000	12 000	44 000
Financial Balance	−5 000	451 000	577 000	173 000
Dividends	0	0	0	0
Net Income	2 000	468 000	529 000	150 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	77 000	78 000	81 000	64 000
Real Eastate	450 000	450 000	450 000	450 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	63 000	77 000	90 000	103 000
Total Tangible Assets	513 000	526 000	539 000	552 000
Total Fiancial Fixed Assets	2 463 000	2 463 000	2 074 000	1 595 000
Total Fixed Assets	3 054 000	3 067 000	2 694 000	2 211 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 000	54 000	3 000	5 000
Total Current Assets	4 000	54 000	91 000	95 000
Total Assets	3 057 000	3 122 000	2 785 000	2 306 000
Total Equity	2 666 000	2 664 000	2 196 000	1 668 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	289 000	353 000	473 000	523 000
Creditors	0	2 000	2 000	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	102 000	102 000	114 000	114 000
Total Current Debt	102 000	104 000	116 000	115 000
Total Equity and Debt	3 057 000	3 122 000	2 785 000	2 306 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,08 %	17,57 %	24,09 %	8,99 %
Debt-to-Equity Ratio	0,11	0,13	0,22	0,31
Operating Profit Margin	20 %	37,74 %	−550 %	−330,77 %
Current Ratio	0,04	0,52	0,78	0,83
Quick Ratio	0,04	0,52	0,78	0,83
Equity Ratio	0,87	0,85	0,79	0,72
Gross Profit Margin	100 %	88,68 %	100 %	100 %