FU EIENDOM AS

2390 MOELV

Finances

Share Ownership

Return on Equity

19,29 %

Current Ratio

2,71

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	500 000	1 148 000	600 000	2 250 000
Net Income	240 000	674 000	320 000	−147 000
Total Assets	1 972 000	1 774 000	691 000	1 145 000
Total Equity	1 244 000	1 004 000	331 000	11 000

Income (NOK)	2022	2021	2020	2019
Revenue	500 000	1 148 000	600 000	2 250 000
Expenditure	175 000	271 000	174 000	2 395 000
Operating Profit	325 000	876 000	426 000	−145 000
Financial Income	0	0	0	0
Financial Costs	18 000	12 000	48 000	2 000
Financial Balance	−18 000	−12 000	−48 000	−2 000
Earnings Before Tax	307 000	864 000	378 000	−147 000
Tax	68 000	190 000	58 000	0
Net Income	240 000	674 000	320 000	−147 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	36 000
Total Current Assets	1 972 000	1 774 000	691 000	1 109 000
Total Assets	1 972 000	1 774 000	691 000	1 145 000
Total Retained Equity	1 213 000	974 000	300 000	−20 000
Total Equity	1 244 000	1 004 000	331 000	11 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	728 000	770 000	361 000	1 135 000
Total Equity and Debt	1 972 000	1 774 000	691 000	1 145 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	500 000	1 148 000	600 000	2 250 000
Other Income	0	0	0	0
Revenue	500 000	1 148 000	600 000	2 250 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	67 000	99 000	1 489 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	175 000	271 000	174 000	2 395 000
Operating Profit	325 000	876 000	426 000	−145 000
Financial Income	0	0	0	0
Financial Costs	18 000	12 000	48 000	2 000
Financial Balance	−18 000	−12 000	−48 000	−2 000
Dividends	0	0	0	0
Net Income	240 000	674 000	320 000	−147 000

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	0	0	0	36 000
Total Fixed Assets	0	0	0	36 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	20 000	74 000	239 000	972 000
Total Current Assets	1 972 000	1 774 000	691 000	1 109 000
Total Assets	1 972 000	1 774 000	691 000	1 145 000
Total Equity	1 244 000	1 004 000	331 000	11 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	34 000	−30 000	−7 000	−4 000
Unpaid Taxes	15 000	255 000	211 000	949 000
Dividends	0	0	0	0
Other Current Debt	479 000	355 000	99 000	189 000
Total Current Debt	728 000	770 000	361 000	1 135 000
Total Equity and Debt	1 972 000	1 774 000	691 000	1 145 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,29 %	67,13 %	96,68 %	−1 336,36 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	65 %	76,31 %	71 %	−6,44 %
Current Ratio	2,71	2,3	1,91	0,98
Quick Ratio	2,71	2,3	1,91	0,98
Equity Ratio	0,63	0,57	0,48	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %