FEKJÆR BYGG AS

3528 HEDALEN

Finances

Share Ownership

Return on Equity

−84,4 %

Current Ratio

1,39

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	621 000	1 048 000	175 000	21 000
Net Income	−119 000	78 000	19 000	16 000
Total Assets	399 000	545 000	257 000	190 000
Total Equity	141 000	260 000	183 000	164 000

Income (NOK)	2022	2021	2020	2019
Revenue	621 000	1 048 000	175 000	21 000
Expenditure	741 000	957 000	154 000	5 000
Operating Profit	−121 000	107 000	22 000	16 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Earnings Before Tax	−121 000	107 000	22 000	16 000
Tax	−1 000	29 000	3 000	0
Net Income	−119 000	78 000	19 000	16 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	42 000	52 000	87 000	25 000
Total Current Assets	357 000	493 000	169 000	166 000
Total Assets	399 000	545 000	257 000	190 000
Total Retained Equity	111 000	230 000	153 000	134 000
Total Equity	141 000	260 000	183 000	164 000
Total Long-Term Debt	0	1 000	0	1 000
Total Current Debt	257 000	283 000	74 000	26 000
Total Equity and Debt	399 000	545 000	257 000	190 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	621 000	1 048 000	175 000	21 000
Other Income	0	0	0	0
Revenue	621 000	1 048 000	175 000	21 000
Cost of Goods Sold	28 000	286 000	50 000	0
Salary Costs	563 000	548 000	89 000	0
Depreciation	10 000	13 000	6 000	0
Impairment	0	0	0	0
Expenditure	741 000	957 000	154 000	5 000
Operating Profit	−121 000	107 000	22 000	16 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Dividends	0	0	0	0
Net Income	−119 000	78 000	19 000	16 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	22 000	25 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	42 000	52 000	65 000	0
Total Tangible Assets	42 000	52 000	65 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	42 000	52 000	87 000	25 000
Stock	47 000	48 000	33 000	43 000
Total Investments	0	0	0	0
Cash, Bank	271 000	226 000	132 000	120 000
Total Current Assets	357 000	493 000	169 000	166 000
Total Assets	399 000	545 000	257 000	190 000
Total Equity	141 000	260 000	183 000	164 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	0	1 000
Creditors	3 000	0	5 000	0
Unpaid Taxes	167 000	194 000	40 000	3 000
Dividends	0	0	0	0
Other Current Debt	88 000	84 000	28 000	22 000
Total Current Debt	257 000	283 000	74 000	26 000
Total Equity and Debt	399 000	545 000	257 000	190 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−84,4 %	30 %	10,38 %	9,76 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	−19,48 %	10,21 %	12,57 %	76,19 %
Current Ratio	1,39	1,74	2,28	6,38
Quick Ratio	1,7	2,1	4,12	−9,76
Equity Ratio	0,35	0,48	0,71	0,86
Gross Profit Margin	95,49 %	72,71 %	71,43 %	100 %