FUSIT DATA & TEKNOLOGI AS

5600 NORHEIMSUND

Finances

Return on Equity

24,64 %

Current Ratio

2,46

Debt-to-Equity Ratio

0,48

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 319 000	1 471 000	1 368 000	1 571 000
Net Income	52 000	−3 000	−6 000	32 000
Total Assets	492 000	524 000	344 000	549 000
Total Equity	211 000	159 000	162 000	169 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 319 000	1 471 000	1 368 000	1 571 000
Expenditure	1 248 000	1 471 000	1 365 000	1 543 000
Operating Profit	70 000	0	2 000	27 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	0
Earnings Before Tax	70 000	−1 000	2 000	27 000
Tax	18 000	3 000	8 000	−5 000
Net Income	52 000	−3 000	−6 000	32 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	51 000	81 000	65 000	90 000
Total Current Assets	440 000	442 000	280 000	460 000
Total Assets	492 000	524 000	344 000	549 000
Total Retained Equity	183 000	131 000	135 000	141 000
Total Equity	211 000	159 000	162 000	169 000
Total Long-Term Debt	102 000	0	0	0
Total Current Debt	179 000	365 000	182 000	381 000
Total Equity and Debt	492 000	524 000	344 000	549 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 269 000	1 471 000	1 368 000	1 570 000
Other Income	50 000	0	0	0
Revenue	1 319 000	1 471 000	1 368 000	1 571 000
Cost of Goods Sold	362 000	542 000	626 000	627 000
Salary Costs	606 000	600 000	401 000	577 000
Depreciation	30 000	29 000	25 000	25 000
Impairment	0	0	0	0
Expenditure	1 248 000	1 471 000	1 365 000	1 543 000
Operating Profit	70 000	0	2 000	27 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	0
Dividends	0	0	0	0
Net Income	52 000	−3 000	−6 000	32 000

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	21 000	51 000	65 000	90 000
Total Tangible Assets	21 000	51 000	65 000	90 000
Total Fiancial Fixed Assets	30 000	30 000	0	0
Total Fixed Assets	51 000	81 000	65 000	90 000
Stock	36 000	32 000	32 000	32 000
Total Investments	0	0	0	0
Cash, Bank	171 000	158 000	238 000	122 000
Total Current Assets	440 000	442 000	280 000	460 000
Total Assets	492 000	524 000	344 000	549 000
Total Equity	211 000	159 000	162 000	169 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	102 000	0	0	0
Creditors	24 000	17 000	28 000	29 000
Unpaid Taxes	76 000	231 000	57 000	151 000
Dividends	0	0	0	0
Other Current Debt	60 000	117 000	97 000	200 000
Total Current Debt	179 000	365 000	182 000	381 000
Total Equity and Debt	492 000	524 000	344 000	549 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,64 %	−1,89 %	−3,7 %	18,93 %
Debt-to-Equity Ratio	0,48	0	0	0
Operating Profit Margin	5,31 %	0 %	0,15 %	1,72 %
Current Ratio	2,46	1,21	1,54	1,21
Quick Ratio	3,08	1,33	1,87	1,32
Equity Ratio	0,43	0,3	0,47	0,31
Gross Profit Margin	72,55 %	63,15 %	54,24 %	60,09 %