FBI AS

8430 MYRE

Finances

Share Ownership

Return on Equity

9,99 %

Current Ratio

12,52

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	300 000	300 000	300 000	300 000
Net Income	166 000	100 000	132 000	150 000
Total Assets	1 776 000	1 604 000	1 441 000	1 533 000
Total Equity	1 662 000	1 497 000	1 397 000	1 265 000

Income (NOK)	2022	2021	2020	2019
Revenue	300 000	300 000	300 000	300 000
Expenditure	118 000	181 000	142 000	128 000
Operating Profit	182 000	119 000	158 000	172 000
Financial Income	31 000	9 000	12 000	20 000
Financial Costs	0	0	0	0
Financial Balance	31 000	9 000	12 000	20 000
Earnings Before Tax	212 000	128 000	170 000	192 000
Tax	47 000	28 000	37 000	42 000
Net Income	166 000	100 000	132 000	150 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	349 000	415 000	531 000	373 000
Total Current Assets	1 427 000	1 189 000	910 000	1 160 000
Total Assets	1 776 000	1 604 000	1 441 000	1 533 000
Total Retained Equity	1 338 000	1 173 000	1 073 000	941 000
Total Equity	1 662 000	1 497 000	1 397 000	1 265 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	114 000	107 000	44 000	269 000
Total Equity and Debt	1 776 000	1 604 000	1 441 000	1 533 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	300 000	300 000	300 000	300 000
Revenue	300 000	300 000	300 000	300 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	64 000	124 000	85 000	77 000
Impairment	0	0	0	0
Expenditure	118 000	181 000	142 000	128 000
Operating Profit	182 000	119 000	158 000	172 000
Financial Income	31 000	9 000	12 000	20 000
Financial Costs	0	0	0	0
Financial Balance	31 000	9 000	12 000	20 000
Dividends	0	0	0	150 000
Net Income	166 000	100 000	132 000	150 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	160 000	162 000	154 000	156 000
Real Eastate	50 000	65 000	140 000	217 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	139 000	188 000	237 000	0
Total Tangible Assets	189 000	253 000	377 000	217 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	349 000	415 000	531 000	373 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 427 000	1 189 000	910 000	1 160 000
Total Current Assets	1 427 000	1 189 000	910 000	1 160 000
Total Assets	1 776 000	1 604 000	1 441 000	1 533 000
Total Equity	1 662 000	1 497 000	1 397 000	1 265 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	69 000	70 000	9 000	70 000
Dividends	0	0	0	150 000
Other Current Debt	0	0	0	0
Total Current Debt	114 000	107 000	44 000	269 000
Total Equity and Debt	1 776 000	1 604 000	1 441 000	1 533 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,99 %	6,68 %	9,45 %	11,86 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	60,67 %	39,67 %	52,67 %	57,33 %
Current Ratio	12,52	11,11	20,68	4,31
Quick Ratio	12,52	11,11	20,68	4,31
Equity Ratio	0,94	0,93	0,97	0,83
Gross Profit Margin	100 %	100 %	100 %	100 %