FJUZ KOMMUNIKASJON AS

3736 SKIEN

Finances

Share Ownership

Return on Equity

129,42 %

Current Ratio

0,97

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	77 702 000	64 129 000	61 547 000	86 848 000
Net Income	1 553 000	1 951 000	1 171 000	3 370 000
Total Assets	20 931 000	24 470 000	22 697 000	24 737 000
Total Equity	1 200 000	7 130 000	14 179 000	13 008 000

Income (NOK)	2022	2021	2020	2019
Revenue	77 702 000	64 129 000	61 547 000	86 848 000
Expenditure	75 692 000	61 571 000	60 036 000	82 527 000
Operating Profit	2 010 000	2 558 000	1 512 000	4 321 000
Financial Income	27 000	1 000	41 000	59 000
Financial Costs	14 000	19 000	21 000	32 000
Financial Balance	13 000	−18 000	20 000	27 000
Earnings Before Tax	2 023 000	2 540 000	1 532 000	4 348 000
Tax	470 000	589 000	361 000	977 000
Net Income	1 553 000	1 951 000	1 171 000	3 370 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 879 000	2 194 000	2 832 000	3 393 000
Total Current Assets	19 052 000	22 276 000	19 866 000	21 344 000
Total Assets	20 931 000	24 470 000	22 697 000	24 737 000
Total Retained Equity	0	2 710 000	9 759 000	8 588 000
Total Equity	1 200 000	7 130 000	14 179 000	13 008 000
Total Long-Term Debt	29 000	107 000	198 000	278 000
Total Current Debt	19 703 000	17 233 000	8 321 000	11 452 000
Total Equity and Debt	20 931 000	24 470 000	22 697 000	24 737 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	77 327 000	64 428 000	60 624 000	86 844 000
Other Income	375 000	−300 000	924 000	4 000
Revenue	77 702 000	64 129 000	61 547 000	86 848 000
Cost of Goods Sold	34 635 000	24 350 000	25 324 000	49 346 000
Salary Costs	31 897 000	28 794 000	26 463 000	25 817 000
Depreciation	891 000	940 000	917 000	813 000
Impairment	0	0	0	0
Expenditure	75 692 000	61 571 000	60 036 000	82 527 000
Operating Profit	2 010 000	2 558 000	1 512 000	4 321 000
Financial Income	27 000	1 000	41 000	59 000
Financial Costs	14 000	19 000	21 000	32 000
Financial Balance	13 000	−18 000	20 000	27 000
Dividends	7 483 000	9 000 000	0	0
Net Income	1 553 000	1 951 000	1 171 000	3 370 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	1 086 000	1 630 000	2 173 000	2 716 000
Total Intangible Assets	1 086 000	1 630 000	2 173 000	2 716 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	768 000	565 000	659 000	677 000
Total Tangible Assets	768 000	565 000	659 000	677 000
Total Fiancial Fixed Assets	25 000	0	0	0
Total Fixed Assets	1 879 000	2 194 000	2 832 000	3 393 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 544 000	12 378 000	12 034 000	10 050 000
Total Current Assets	19 052 000	22 276 000	19 866 000	21 344 000
Total Assets	20 931 000	24 470 000	22 697 000	24 737 000
Total Equity	1 200 000	7 130 000	14 179 000	13 008 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	29 000	107 000	198 000	278 000
Creditors	4 815 000	3 082 000	1 622 000	3 548 000
Unpaid Taxes	4 340 000	4 156 000	3 391 000	4 201 000
Dividends	7 483 000	9 000 000	0	0
Other Current Debt	3 066 000	3 316 000	2 867 000	2 681 000
Total Current Debt	19 703 000	17 233 000	8 321 000	11 452 000
Total Equity and Debt	20 931 000	24 470 000	22 697 000	24 737 000

Financial indicators	2022	2021	2020	2019
Return on Equity	129,42 %	27,36 %	8,26 %	25,91 %
Debt-to-Equity Ratio	0,02	0,02	0,01	0,02
Operating Profit Margin	2,59 %	3,99 %	2,46 %	4,98 %
Current Ratio	0,97	1,29	2,39	1,86
Quick Ratio	0,97	1,29	2,39	1,86
Equity Ratio	0,06	0,29	0,62	0,53
Gross Profit Margin	55,43 %	62,03 %	58,85 %	43,18 %