FJASELISA AS

1182 OSLO

Finances

Share Ownership

Return on Equity

87,13 %

Current Ratio

4,13

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 662 000	1 833 000	3 231 000	3 712 000
Net Income	3 786 000	326 000	1 808 000	1 982 000
Total Assets	5 597 000	3 072 000	4 072 000	4 651 000
Total Equity	4 345 000	2 559 000	3 433 000	4 124 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 662 000	1 833 000	3 231 000	3 712 000
Expenditure	1 840 000	1 377 000	969 000	1 242 000
Operating Profit	4 822 000	456 000	2 261 000	2 471 000
Financial Income	39 000	30 000	61 000	70 000
Financial Costs	0	53 000	3 000	0
Financial Balance	39 000	−23 000	58 000	70 000
Earnings Before Tax	4 861 000	433 000	2 319 000	2 541 000
Tax	1 075 000	107 000	511 000	559 000
Net Income	3 786 000	326 000	1 808 000	1 982 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	494 000	0	50 000	50 000
Total Current Assets	5 103 000	3 072 000	4 022 000	4 601 000
Total Assets	5 597 000	3 072 000	4 072 000	4 651 000
Total Retained Equity	4 315 000	2 529 000	3 403 000	4 094 000
Total Equity	4 345 000	2 559 000	3 433 000	4 124 000
Total Long-Term Debt	17 000	0	0	0
Total Current Debt	1 235 000	513 000	640 000	526 000
Total Equity and Debt	5 597 000	3 072 000	4 072 000	4 651 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 662 000	1 833 000	3 231 000	3 712 000
Other Income	0	0	0	0
Revenue	6 662 000	1 833 000	3 231 000	3 712 000
Cost of Goods Sold	260 000	53 000	67 000	0
Salary Costs	937 000	919 000	818 000	1 029 000
Depreciation	26 000	0	0	0
Impairment	0	0	0	0
Expenditure	1 840 000	1 377 000	969 000	1 242 000
Operating Profit	4 822 000	456 000	2 261 000	2 471 000
Financial Income	39 000	30 000	61 000	70 000
Financial Costs	0	53 000	3 000	0
Financial Balance	39 000	−23 000	58 000	70 000
Dividends	0	0	0	0
Net Income	3 786 000	326 000	1 808 000	1 982 000

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	494 000	0	0	0
Total Tangible Assets	494 000	0	0	0
Total Fiancial Fixed Assets	0	0	50 000	50 000
Total Fixed Assets	494 000	0	50 000	50 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 027 000	3 033 000	3 547 000	4 568 000
Total Current Assets	5 103 000	3 072 000	4 022 000	4 601 000
Total Assets	5 597 000	3 072 000	4 072 000	4 651 000
Total Equity	4 345 000	2 559 000	3 433 000	4 124 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	17 000	0	0	0
Creditors	29 000	169 000	0	0
Unpaid Taxes	57 000	66 000	43 000	62 000
Dividends	0	0	0	0
Other Current Debt	91 000	171 000	87 000	150 000
Total Current Debt	1 235 000	513 000	640 000	526 000
Total Equity and Debt	5 597 000	3 072 000	4 072 000	4 651 000

Financial indicators	2022	2021	2020	2019
Return on Equity	87,13 %	12,74 %	52,67 %	48,06 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	72,38 %	24,88 %	69,98 %	66,57 %
Current Ratio	4,13	5,99	6,28	8,75
Quick Ratio	4,13	5,99	6,28	8,75
Equity Ratio	0,78	0,83	0,84	0,89
Gross Profit Margin	96,1 %	97,11 %	97,93 %	100 %