FANEBUST CONSULT AS

5254 SANDSLI

Finances

Return on Equity

51,19 %

Current Ratio

1,62

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 674 000	2 473 000	2 026 000	2 022 000
Net Income	1 523 000	1 771 000	1 467 000	1 374 000
Total Assets	4 750 000	4 313 000	3 451 000	3 017 000
Total Equity	2 975 000	2 552 000	1 881 000	1 414 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 674 000	2 473 000	2 026 000	2 022 000
Expenditure	734 000	184 000	144 000	261 000
Operating Profit	1 941 000	2 289 000	1 881 000	1 761 000
Financial Income	12 000	0	0	0
Financial Costs	0	15 000	1 000	0
Financial Balance	12 000	−15 000	−1 000	0
Earnings Before Tax	1 953 000	2 275 000	1 881 000	1 761 000
Tax	430 000	504 000	414 000	387 000
Net Income	1 523 000	1 771 000	1 467 000	1 374 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 883 000	1 523 000	1 558 000	1 386 000
Total Current Assets	2 867 000	2 791 000	1 893 000	1 631 000
Total Assets	4 750 000	4 313 000	3 451 000	3 017 000
Total Retained Equity	2 951 000	2 528 000	1 857 000	1 390 000
Total Equity	2 975 000	2 552 000	1 881 000	1 414 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 775 000	1 761 000	1 570 000	1 603 000
Total Equity and Debt	4 750 000	4 313 000	3 451 000	3 017 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 674 000	2 473 000	2 026 000	2 022 000
Other Income	0	0	0	0
Revenue	2 674 000	2 473 000	2 026 000	2 022 000
Cost of Goods Sold	0	0	0	0
Salary Costs	712 000	130 000	98 000	216 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	734 000	184 000	144 000	261 000
Operating Profit	1 941 000	2 289 000	1 881 000	1 761 000
Financial Income	12 000	0	0	0
Financial Costs	0	15 000	1 000	0
Financial Balance	12 000	−15 000	−1 000	0
Dividends	1 100 000	1 100 000	1 000 000	1 000 000
Net Income	1 523 000	1 771 000	1 467 000	1 374 000

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	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	1 883 000	1 523 000	1 558 000	1 386 000
Total Fixed Assets	1 883 000	1 523 000	1 558 000	1 386 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 629 000	2 536 000	1 696 000	1 427 000
Total Current Assets	2 867 000	2 791 000	1 893 000	1 631 000
Total Assets	4 750 000	4 313 000	3 451 000	3 017 000
Total Equity	2 975 000	2 552 000	1 881 000	1 414 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	8 000	4 000	3 000	3 000
Unpaid Taxes	134 000	114 000	122 000	116 000
Dividends	1 100 000	1 100 000	1 000 000	1 000 000
Other Current Debt	103 000	40 000	31 000	96 000
Total Current Debt	1 775 000	1 761 000	1 570 000	1 603 000
Total Equity and Debt	4 750 000	4 313 000	3 451 000	3 017 000

Financial indicators	2022	2021	2020	2019
Return on Equity	51,19 %	69,4 %	77,99 %	97,17 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	72,59 %	92,56 %	92,84 %	87,09 %
Current Ratio	1,62	1,58	1,21	1,02
Quick Ratio	1,62	1,58	1,21	1,02
Equity Ratio	0,63	0,59	0,55	0,47
Gross Profit Margin	100 %	100 %	100 %	100 %