FUSA INDUSTRIBYGG AS

5640 EIKELANDSOSEN

Finances

Share Ownership

Return on Equity

16,29 %

Current Ratio

11,28

Debt-to-Equity Ratio

0,66

Key figures (NOK)	2022	2021	2020	2019
Revenue	449 000	469 000	303 000	282 000
Net Income	224 000	186 000	122 000	159 000
Total Assets	2 416 000	2 279 000	1 338 000	1 038 000
Total Equity	1 375 000	1 151 000	965 000	843 000

Income (NOK)	2022	2021	2020	2019
Revenue	449 000	469 000	303 000	282 000
Expenditure	117 000	204 000	93 000	129 000
Operating Profit	332 000	264 000	210 000	154 000
Financial Income	0	0	0	0
Financial Costs	45 000	27 000	0	2 000
Financial Balance	−45 000	−27 000	0	−2 000
Earnings Before Tax	288 000	238 000	210 000	152 000
Tax	63 000	52 000	88 000	−7 000
Net Income	224 000	186 000	122 000	159 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	882 000	907 000	519 000	382 000
Total Current Assets	1 534 000	1 372 000	819 000	656 000
Total Assets	2 416 000	2 279 000	1 338 000	1 038 000
Total Retained Equity	375 000	151 000	−35 000	−157 000
Total Equity	1 375 000	1 151 000	965 000	843 000
Total Long-Term Debt	904 000	947 000	0	0
Total Current Debt	136 000	181 000	373 000	194 000
Total Equity and Debt	2 416 000	2 279 000	1 338 000	1 038 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	−7 000	7 000	0	0
Other Income	456 000	462 000	303 000	282 000
Revenue	449 000	469 000	303 000	282 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	25 000	25 000	18 000	60 000
Impairment	0	0	0	0
Expenditure	117 000	204 000	93 000	129 000
Operating Profit	332 000	264 000	210 000	154 000
Financial Income	0	0	0	0
Financial Costs	45 000	27 000	0	2 000
Financial Balance	−45 000	−27 000	0	−2 000
Dividends	0	0	0	0
Net Income	224 000	186 000	122 000	159 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	197 000	197 000	200 000	205 000
Real Eastate	685 000	710 000	319 000	177 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	685 000	710 000	319 000	177 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	882 000	907 000	519 000	382 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 038 000	883 000	231 000	151 000
Total Current Assets	1 534 000	1 372 000	819 000	656 000
Total Assets	2 416 000	2 279 000	1 338 000	1 038 000
Total Equity	1 375 000	1 151 000	965 000	843 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	904 000	947 000	0	0
Creditors	12 000	−2 000	223 000	−1 000
Unpaid Taxes	61 000	36 000	−14 000	31 000
Dividends	0	0	0	0
Other Current Debt	0	99 000	122 000	122 000
Total Current Debt	136 000	181 000	373 000	194 000
Total Equity and Debt	2 416 000	2 279 000	1 338 000	1 038 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,29 %	16,16 %	12,64 %	18,86 %
Debt-to-Equity Ratio	0,66	0,82	0	0
Operating Profit Margin	73,94 %	56,29 %	69,31 %	54,61 %
Current Ratio	11,28	7,58	2,2	3,38
Quick Ratio	11,28	7,58	2,2	3,38
Equity Ratio	0,57	0,51	0,72	0,81
Gross Profit Margin	100 %	100 %	100 %	100 %