FUUSE AS

0476 OSLO

Finances

Share Ownership

Return on Equity

2,33 %

Current Ratio

1,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 920 000	1 147 000	5 794 000	4 324 000
Net Income	11 000	95 000	−13 000	−13 000
Total Assets	6 001 000	4 725 000	4 285 000	2 827 000
Total Equity	472 000	460 000	349 000	362 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 920 000	1 147 000	5 794 000	4 324 000
Expenditure	6 915 000	1 120 000	5 810 000	4 409 000
Operating Profit	5 000	26 000	−17 000	−85 000
Financial Income	10 000	100 000	0	69 000
Financial Costs	1 000	4 000	0	0
Financial Balance	9 000	96 000	0	69 000
Earnings Before Tax	15 000	122 000	−17 000	−16 000
Tax	3 000	27 000	−4 000	−4 000
Net Income	11 000	95 000	−13 000	−13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	133 000	248 000	28 000	29 000
Total Current Assets	5 868 000	4 477 000	4 257 000	2 798 000
Total Assets	6 001 000	4 725 000	4 285 000	2 827 000
Total Retained Equity	442 000	430 000	319 000	332 000
Total Equity	472 000	460 000	349 000	362 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	5 529 000	4 264 000	3 936 000	2 465 000
Total Equity and Debt	6 001 000	4 725 000	4 285 000	2 827 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 803 000	917 000	5 442 000	226 000
Other Income	4 117 000	230 000	352 000	4 098 000
Revenue	6 920 000	1 147 000	5 794 000	4 324 000
Cost of Goods Sold	0	0	0	0
Salary Costs	888 000	25 000	36 000	3 000
Depreciation	57 000	47 000	4 000	18 000
Impairment	0	0	0	0
Expenditure	6 915 000	1 120 000	5 810 000	4 409 000
Operating Profit	5 000	26 000	−17 000	−85 000
Financial Income	10 000	100 000	0	69 000
Financial Costs	1 000	4 000	0	0
Financial Balance	9 000	96 000	0	69 000
Dividends	0	0	0	0
Net Income	11 000	95 000	−13 000	−13 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	13 000	9 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	133 000	189 000	16 000	19 000
Total Tangible Assets	133 000	189 000	16 000	19 000
Total Fiancial Fixed Assets	0	59 000	0	0
Total Fixed Assets	133 000	248 000	28 000	29 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 812 000	4 477 000	3 957 000	1 115 000
Total Current Assets	5 868 000	4 477 000	4 257 000	2 798 000
Total Assets	6 001 000	4 725 000	4 285 000	2 827 000
Total Equity	472 000	460 000	349 000	362 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	570 000	16 000	576 000	201 000
Unpaid Taxes	60 000	0	12 000	0
Dividends	0	0	0	0
Other Current Debt	4 891 000	4 244 000	3 347 000	2 264 000
Total Current Debt	5 529 000	4 264 000	3 936 000	2 465 000
Total Equity and Debt	6 001 000	4 725 000	4 285 000	2 827 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,33 %	20,65 %	−3,72 %	−3,59 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,07 %	2,27 %	−0,29 %	−1,97 %
Current Ratio	1,06	1,05	1,08	1,14
Quick Ratio	1,06	1,05	1,08	1,14
Equity Ratio	0,08	0,1	0,08	0,13
Gross Profit Margin	100 %	100 %	100 %	100 %