FUSION CAPITAL AS

4042 HAFRSFJORD

Finances

Return on Equity

−25,93 %

Current Ratio

N/A

Debt-to-Equity Ratio

−39,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	14 000	−6 000	−7 000	−9 000
Total Assets	2 056 000	1 742 000	1 495 000	1 295 000
Total Equity	−54 000	−67 000	−61 000	−54 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	10 000	6 000	7 000	9 000
Operating Profit	−10 000	−6 000	−7 000	−9 000
Financial Income	24 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	24 000	0	0	0
Earnings Before Tax	14 000	−6 000	−7 000	−9 000
Tax	0	0	0	0
Net Income	14 000	−6 000	−7 000	−9 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 928 000	1 740 000	1 490 000	1 290 000
Total Current Assets	128 000	1 000	5 000	5 000
Total Assets	2 056 000	1 742 000	1 495 000	1 295 000
Total Retained Equity	−72 000	−85 000	−79 000	−72 000
Total Equity	−54 000	−67 000	−61 000	−54 000
Total Long-Term Debt	2 110 000	1 809 000	1 556 000	1 349 000
Total Current Debt	0	0	0	0
Total Equity and Debt	2 056 000	1 742 000	1 495 000	1 295 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	10 000	6 000	7 000	9 000
Operating Profit	−10 000	−6 000	−7 000	−9 000
Financial Income	24 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	24 000	0	0	0
Dividends	0	0	0	0
Net Income	14 000	−6 000	−7 000	−9 000

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	1 928 000	1 740 000	1 490 000	1 290 000
Total Fixed Assets	1 928 000	1 740 000	1 490 000	1 290 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	128 000	1 000	5 000	5 000
Total Current Assets	128 000	1 000	5 000	5 000
Total Assets	2 056 000	1 742 000	1 495 000	1 295 000
Total Equity	−54 000	−67 000	−61 000	−54 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 110 000	1 809 000	1 556 000	1 349 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	2 056 000	1 742 000	1 495 000	1 295 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−25,93 %	8,96 %	11,48 %	16,67 %
Debt-to-Equity Ratio	−39,07	−27	−25,51	−24,98
Operating Profit Margin	-	-	-	-
Current Ratio	-	-	-	-
Quick Ratio	-	-	-	-
Equity Ratio	−0,03	−0,04	−0,04	−0,04
Gross Profit Margin	-	-	-	-