FENRIS CONSULT AS

4824 BJORBEKK

Finances

Share Ownership

Return on Equity

−1 216,67 %

Current Ratio

1,29

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	597 000	156 000	148 000	57 000
Net Income	−219 000	−301 000	47 000	−6 000
Total Assets	80 000	294 000	41 000	36 000
Total Equity	18 000	237 000	38 000	−9 000

Income (NOK)	2022	2021	2020	2019
Revenue	597 000	156 000	148 000	57 000
Expenditure	822 000	456 000	98 000	64 000
Operating Profit	−225 000	−301 000	50 000	−6 000
Financial Income	18 000	1 000	0	0
Financial Costs	11 000	2 000	0	0
Financial Balance	7 000	−1 000	0	0
Earnings Before Tax	−219 000	−301 000	50 000	−6 000
Tax	0	0	3 000	0
Net Income	−219 000	−301 000	47 000	−6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	80 000	294 000	41 000	36 000
Total Assets	80 000	294 000	41 000	36 000
Total Retained Equity	−506 000	−288 000	14 000	−33 000
Total Equity	18 000	237 000	38 000	−9 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	62 000	57 000	3 000	45 000
Total Equity and Debt	80 000	294 000	41 000	36 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	597 000	156 000	148 000	57 000
Other Income	0	0	0	0
Revenue	597 000	156 000	148 000	57 000
Cost of Goods Sold	428 000	107 000	42 000	15 000
Salary Costs	197 000	181 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	822 000	456 000	98 000	64 000
Operating Profit	−225 000	−301 000	50 000	−6 000
Financial Income	18 000	1 000	0	0
Financial Costs	11 000	2 000	0	0
Financial Balance	7 000	−1 000	0	0
Dividends	0	0	0	0
Net Income	−219 000	−301 000	47 000	−6 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	47 000	291 000	40 000	17 000
Total Current Assets	80 000	294 000	41 000	36 000
Total Assets	80 000	294 000	41 000	36 000
Total Equity	18 000	237 000	38 000	−9 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	16 000	4 000	0	0
Unpaid Taxes	3 000	34 000	0	0
Dividends	0	0	0	0
Other Current Debt	43 000	19 000	0	45 000
Total Current Debt	62 000	57 000	3 000	45 000
Total Equity and Debt	80 000	294 000	41 000	36 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1 216,67 %	−127 %	123,68 %	66,67 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	−37,69 %	−192,95 %	33,78 %	−10,53 %
Current Ratio	1,29	5,16	13,67	0,8
Quick Ratio	1,29	5,16	13,67	0,8
Equity Ratio	0,23	0,81	0,93	−0,25
Gross Profit Margin	28,31 %	31,41 %	71,62 %	73,68 %