FT SERVICE AS

3355 SOLUMSMOEN

Finances

Share Ownership

Return on Equity

21,17 %

Current Ratio

9,47

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 656 000	1 136 000	1 583 000	1 116 000
Net Income	664 000	486 000	702 000	304 000
Total Assets	3 503 000	2 807 000	2 429 000	1 526 000
Total Equity	3 136 000	2 472 000	1 986 000	1 284 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 656 000	1 136 000	1 583 000	1 116 000
Expenditure	822 000	704 000	723 000	730 000
Operating Profit	833 000	432 000	859 000	385 000
Financial Income	17 000	150 000	33 000	7 000
Financial Costs	0	0	0	3 000
Financial Balance	17 000	150 000	33 000	4 000
Earnings Before Tax	851 000	582 000	892 000	390 000
Tax	187 000	96 000	190 000	86 000
Net Income	664 000	486 000	702 000	304 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	36 000	16 000	0	0
Total Current Assets	3 467 000	2 791 000	2 429 000	1 526 000
Total Assets	3 503 000	2 807 000	2 429 000	1 526 000
Total Retained Equity	3 106 000	2 442 000	1 956 000	1 254 000
Total Equity	3 136 000	2 472 000	1 986 000	1 284 000
Total Long-Term Debt	1 000	1 000	0	0
Total Current Debt	366 000	335 000	443 000	242 000
Total Equity and Debt	3 503 000	2 807 000	2 429 000	1 526 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 656 000	1 136 000	1 583 000	1 116 000
Other Income	0	0	0	0
Revenue	1 656 000	1 136 000	1 583 000	1 116 000
Cost of Goods Sold	0	0	1 000	5 000
Salary Costs	716 000	630 000	611 000	683 000
Depreciation	4 000	0	0	0
Impairment	0	0	0	0
Expenditure	822 000	704 000	723 000	730 000
Operating Profit	833 000	432 000	859 000	385 000
Financial Income	17 000	150 000	33 000	7 000
Financial Costs	0	0	0	3 000
Financial Balance	17 000	150 000	33 000	4 000
Dividends	0	0	0	0
Net Income	664 000	486 000	702 000	304 000

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	36 000	0	0	0
Fixtures	0	16 000	0	0
Total Tangible Assets	36 000	16 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	36 000	16 000	0	0
Stock	0	0	0	0
Total Investments	871 000	871 000	224 000	197 000
Cash, Bank	2 215 000	1 463 000	1 773 000	1 024 000
Total Current Assets	3 467 000	2 791 000	2 429 000	1 526 000
Total Assets	3 503 000	2 807 000	2 429 000	1 526 000
Total Equity	3 136 000	2 472 000	1 986 000	1 284 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	1 000	0	0
Creditors	0	0	0	0
Unpaid Taxes	112 000	156 000	185 000	83 000
Dividends	0	0	0	0
Other Current Debt	68 000	84 000	68 000	72 000
Total Current Debt	366 000	335 000	443 000	242 000
Total Equity and Debt	3 503 000	2 807 000	2 429 000	1 526 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,17 %	19,66 %	35,35 %	23,68 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	50,3 %	38,03 %	54,26 %	34,5 %
Current Ratio	9,47	8,33	5,48	6,31
Quick Ratio	9,47	8,33	5,48	6,31
Equity Ratio	0,9	0,88	0,82	0,84
Gross Profit Margin	100 %	100 %	99,94 %	99,55 %