FJELLSTAD & DOKKEN EIENDOM AS

2933 REINLI

Finances

Share Ownership

Return on Equity

26,35 %

Current Ratio

2,89

Debt-to-Equity Ratio

9,78

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 068 000	1 025 000	839 000	896 000
Net Income	93 000	42 000	−99 000	36 000
Total Assets	3 887 000	4 010 000	4 022 000	4 259 000
Total Equity	353 000	260 000	218 000	317 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 068 000	1 025 000	839 000	896 000
Expenditure	817 000	872 000	839 000	695 000
Operating Profit	250 000	153 000	−1 000	201 000
Financial Income	7 000	7 000	7 000	7 000
Financial Costs	139 000	106 000	133 000	162 000
Financial Balance	−132 000	−99 000	−126 000	−155 000
Earnings Before Tax	119 000	54 000	−127 000	46 000
Tax	26 000	12 000	−28 000	10 000
Net Income	93 000	42 000	−99 000	36 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 654 000	3 777 000	3 913 000	4 043 000
Total Current Assets	234 000	233 000	109 000	215 000
Total Assets	3 887 000	4 010 000	4 022 000	4 259 000
Total Retained Equity	323 000	230 000	188 000	287 000
Total Equity	353 000	260 000	218 000	317 000
Total Long-Term Debt	3 453 000	3 608 000	3 707 000	3 872 000
Total Current Debt	81 000	142 000	97 000	70 000
Total Equity and Debt	3 887 000	4 010 000	4 022 000	4 259 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 068 000	1 025 000	839 000	896 000
Revenue	1 068 000	1 025 000	839 000	896 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	139 000	152 000	139 000	125 000
Impairment	0	0	0	0
Expenditure	817 000	872 000	839 000	695 000
Operating Profit	250 000	153 000	−1 000	201 000
Financial Income	7 000	7 000	7 000	7 000
Financial Costs	139 000	106 000	133 000	162 000
Financial Balance	−132 000	−99 000	−126 000	−155 000
Dividends	0	0	0	0
Net Income	93 000	42 000	−99 000	36 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	58 000	43 000	26 000	17 000
Real Eastate	3 595 000	3 734 000	3 887 000	4 026 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 595 000	3 734 000	3 887 000	4 026 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 654 000	3 777 000	3 913 000	4 043 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	189 000	200 000	69 000	127 000
Total Current Assets	234 000	233 000	109 000	215 000
Total Assets	3 887 000	4 010 000	4 022 000	4 259 000
Total Equity	353 000	260 000	218 000	317 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 453 000	3 608 000	3 707 000	3 872 000
Creditors	32 000	93 000	31 000	28 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	7 000	20 000	66 000	29 000
Total Current Debt	81 000	142 000	97 000	70 000
Total Equity and Debt	3 887 000	4 010 000	4 022 000	4 259 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,35 %	16,15 %	−45,41 %	11,36 %
Debt-to-Equity Ratio	9,78	13,88	17	12,21
Operating Profit Margin	23,41 %	14,93 %	−0,12 %	22,43 %
Current Ratio	2,89	1,64	1,12	3,07
Quick Ratio	2,89	1,64	1,12	3,07
Equity Ratio	0,09	0,06	0,05	0,07
Gross Profit Margin	100 %	100 %	100 %	100 %