FANATORGET BLOMSTER AS

5253 SANDSLI

Finances

Share Ownership

Return on Equity

35,71 %

Current Ratio

0,95

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 560 000	3 659 000	3 973 000	3 008 000
Net Income	−15 000	66 000	136 000	−73 000
Total Assets	787 000	828 000	810 000	565 000
Total Equity	−42 000	−27 000	−92 000	−229 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 560 000	3 659 000	3 973 000	3 008 000
Expenditure	3 573 000	3 590 000	3 829 000	3 067 000
Operating Profit	−13 000	69 000	144 000	−60 000
Financial Income	0	0	0	0
Financial Costs	2 000	3 000	8 000	13 000
Financial Balance	−2 000	−3 000	−8 000	−13 000
Earnings Before Tax	−15 000	66 000	136 000	−73 000
Tax	0	0	0	0
Net Income	−15 000	66 000	136 000	−73 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	787 000	828 000	810 000	565 000
Total Assets	787 000	828 000	810 000	565 000
Total Retained Equity	−142 000	−127 000	−192 000	−329 000
Total Equity	−42 000	−27 000	−92 000	−229 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	829 000	855 000	902 000	793 000
Total Equity and Debt	787 000	828 000	810 000	565 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 560 000	3 659 000	3 973 000	3 007 000
Other Income	0	0	0	0
Revenue	3 560 000	3 659 000	3 973 000	3 008 000
Cost of Goods Sold	1 574 000	1 579 000	1 777 000	1 345 000
Salary Costs	1 273 000	1 292 000	1 303 000	1 132 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 573 000	3 590 000	3 829 000	3 067 000
Operating Profit	−13 000	69 000	144 000	−60 000
Financial Income	0	0	0	0
Financial Costs	2 000	3 000	8 000	13 000
Financial Balance	−2 000	−3 000	−8 000	−13 000
Dividends	0	0	0	0
Net Income	−15 000	66 000	136 000	−73 000

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	265 000	240 000	174 000	189 000
Total Investments	0	0	0	0
Cash, Bank	373 000	475 000	504 000	264 000
Total Current Assets	787 000	828 000	810 000	565 000
Total Assets	787 000	828 000	810 000	565 000
Total Equity	−42 000	−27 000	−92 000	−229 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	145 000	159 000	90 000	155 000
Unpaid Taxes	203 000	195 000	229 000	172 000
Dividends	0	0	0	0
Other Current Debt	481 000	500 000	583 000	467 000
Total Current Debt	829 000	855 000	902 000	793 000
Total Equity and Debt	787 000	828 000	810 000	565 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,71 %	−244,44 %	−147,83 %	31,88 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−0,37 %	1,89 %	3,62 %	−1,99 %
Current Ratio	0,95	0,97	0,9	0,71
Quick Ratio	1,4	1,35	1,11	0,94
Equity Ratio	−0,05	−0,03	−0,11	−0,41
Gross Profit Margin	55,79 %	56,85 %	55,27 %	55,29 %