FUN BY FAM AS

0551 OSLO

Finances

Return on Equity

57,28 %

Current Ratio

1,95

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 001 000	499 000	262 000	385 000
Net Income	177 000	30 000	−4 000	−26 000
Total Assets	607 000	159 000	169 000	174 000
Total Equity	309 000	131 000	101 000	105 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 001 000	499 000	262 000	385 000
Expenditure	1 767 000	455 000	319 000	389 000
Operating Profit	233 000	44 000	−57 000	−3 000
Financial Income	1 000	0	0	0
Financial Costs	2 000	1 000	8 000	23 000
Financial Balance	−1 000	−1 000	−8 000	−23 000
Earnings Before Tax	233 000	43 000	−64 000	−26 000
Tax	55 000	13 000	−60 000	0
Net Income	177 000	30 000	−4 000	−26 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 000	47 000	60 000	0
Total Current Assets	582 000	112 000	109 000	174 000
Total Assets	607 000	159 000	169 000	174 000
Total Retained Equity	259 000	81 000	51 000	55 000
Total Equity	309 000	131 000	101 000	105 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	298 000	28 000	68 000	69 000
Total Equity and Debt	607 000	159 000	169 000	174 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 001 000	499 000	247 000	385 000
Other Income	0	0	14 000	0
Revenue	2 001 000	499 000	262 000	385 000
Cost of Goods Sold	529 000	18 000	22 000	1 000
Salary Costs	330 000	91 000	13 000	222 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 767 000	455 000	319 000	389 000
Operating Profit	233 000	44 000	−57 000	−3 000
Financial Income	1 000	0	0	0
Financial Costs	2 000	1 000	8 000	23 000
Financial Balance	−1 000	−1 000	−8 000	−23 000
Dividends	0	0	0	0
Net Income	177 000	30 000	−4 000	−26 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	47 000	60 000	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	25 000	0	0	0
Total Fixed Assets	25 000	47 000	60 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	554 000	112 000	91 000	27 000
Total Current Assets	582 000	112 000	109 000	174 000
Total Assets	607 000	159 000	169 000	174 000
Total Equity	309 000	131 000	101 000	105 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	16 000	0	0	16 000
Unpaid Taxes	75 000	21 000	3 000	4 000
Dividends	0	0	0	0
Other Current Debt	199 000	7 000	65 000	49 000
Total Current Debt	298 000	28 000	68 000	69 000
Total Equity and Debt	607 000	159 000	169 000	174 000

Financial indicators	2022	2021	2020	2019
Return on Equity	57,28 %	22,9 %	−3,96 %	−24,76 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,64 %	8,82 %	−21,76 %	−0,78 %
Current Ratio	1,95	4	1,6	2,52
Quick Ratio	1,95	4	1,6	2,52
Equity Ratio	0,51	0,82	0,6	0,6
Gross Profit Margin	73,56 %	96,39 %	91,6 %	99,74 %