FET PUKKVERK AS

1903 GAN

Finances

Share Ownership

Return on Equity

20,83 %

Current Ratio

3,12

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	243 000	304 000	321 000	942 000
Net Income	121 000	161 000	150 000	188 000
Total Assets	855 000	1 241 000	1 430 000	1 926 000
Total Equity	581 000	870 000	809 000	759 000

Income (NOK)	2022	2021	2020	2019
Revenue	243 000	304 000	321 000	942 000
Expenditure	91 000	99 000	133 000	707 000
Operating Profit	152 000	204 000	189 000	235 000
Financial Income	3 000	1 000	3 000	6 000
Financial Costs	0	0	0	0
Financial Balance	3 000	1 000	3 000	6 000
Earnings Before Tax	155 000	206 000	192 000	241 000
Tax	34 000	45 000	42 000	53 000
Net Income	121 000	161 000	150 000	188 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	855 000	1 241 000	1 430 000	1 926 000
Total Assets	855 000	1 241 000	1 430 000	1 926 000
Total Retained Equity	481 000	770 000	709 000	659 000
Total Equity	581 000	870 000	809 000	759 000
Total Long-Term Debt	0	0	221 000	121 000
Total Current Debt	274 000	371 000	400 000	1 046 000
Total Equity and Debt	855 000	1 241 000	1 430 000	1 926 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	243 000	243 000	321 000	942 000
Other Income	0	61 000	0	0
Revenue	243 000	304 000	321 000	942 000
Cost of Goods Sold	80 000	80 000	120 000	666 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	91 000	99 000	133 000	707 000
Operating Profit	152 000	204 000	189 000	235 000
Financial Income	3 000	1 000	3 000	6 000
Financial Costs	0	0	0	0
Financial Balance	3 000	1 000	3 000	6 000
Dividends	100 000	100 000	100 000	100 000
Net Income	121 000	161 000	150 000	188 000

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	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	779 000	1 165 000	1 256 000	1 141 000
Total Current Assets	855 000	1 241 000	1 430 000	1 926 000
Total Assets	855 000	1 241 000	1 430 000	1 926 000
Total Equity	581 000	870 000	809 000	759 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	221 000	121 000
Creditors	101 000	100 000	150 000	760 000
Unpaid Taxes	38 000	35 000	47 000	72 000
Dividends	100 000	100 000	100 000	100 000
Other Current Debt	101 000	191 000	61 000	61 000
Total Current Debt	274 000	371 000	400 000	1 046 000
Total Equity and Debt	855 000	1 241 000	1 430 000	1 926 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,83 %	18,51 %	18,54 %	24,77 %
Debt-to-Equity Ratio	0	0	0,27	0,16
Operating Profit Margin	62,55 %	67,11 %	58,88 %	24,95 %
Current Ratio	3,12	3,35	3,58	1,84
Quick Ratio	3,12	3,35	3,58	1,84
Equity Ratio	0,68	0,7	0,57	0,39
Gross Profit Margin	67,08 %	73,68 %	62,62 %	29,3 %