FIELDMADE AS

0666 OSLO

Finances

Share Ownership

Return on Equity

−8,95 %

Current Ratio

0,72

Debt-to-Equity Ratio

0,64

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 108 000	5 531 000	2 556 000	5 922 000
Net Income	−714 000	349 000	−1 583 000	3 496 000
Total Assets	20 814 000	19 171 000	14 022 000	14 684 000
Total Equity	7 978 000	8 692 000	8 343 000	9 926 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 108 000	5 531 000	2 556 000	5 922 000
Expenditure	9 324 000	4 944 000	4 327 000	2 210 000
Operating Profit	−215 000	588 000	−1 770 000	3 712 000
Financial Income	34 000	22 000	67 000	7 000
Financial Costs	533 000	261 000	90 000	13 000
Financial Balance	−499 000	−239 000	−23 000	−6 000
Earnings Before Tax	−714 000	349 000	−1 793 000	3 706 000
Tax	0	0	−210 000	210 000
Net Income	−714 000	349 000	−1 583 000	3 496 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 273 000	13 037 000	9 753 000	8 491 000
Total Current Assets	5 542 000	6 134 000	4 269 000	6 194 000
Total Assets	20 814 000	19 171 000	14 022 000	14 684 000
Total Retained Equity	1 548 000	2 262 000	1 913 000	3 496 000
Total Equity	7 978 000	8 692 000	8 343 000	9 926 000
Total Long-Term Debt	5 125 000	6 037 000	4 139 000	2 890 000
Total Current Debt	7 712 000	4 442 000	1 541 000	1 869 000
Total Equity and Debt	20 814 000	19 171 000	14 022 000	14 684 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 108 000	5 531 000	2 556 000	5 922 000
Other Income	0	0	0	0
Revenue	9 108 000	5 531 000	2 556 000	5 922 000
Cost of Goods Sold	2 097 000	47 000	337 000	3 000
Salary Costs	2 638 000	817 000	1 269 000	1 035 000
Depreciation	2 492 000	2 828 000	1 629 000	1 041 000
Impairment	0	0	0	0
Expenditure	9 324 000	4 944 000	4 327 000	2 210 000
Operating Profit	−215 000	588 000	−1 770 000	3 712 000
Financial Income	34 000	22 000	67 000	7 000
Financial Costs	533 000	261 000	90 000	13 000
Financial Balance	−499 000	−239 000	−23 000	−6 000
Dividends	0	0	0	0
Net Income	−714 000	349 000	−1 583 000	3 496 000

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	15 273 000	13 037 000	9 753 000	8 491 000
Fixtures	0	0	0	0
Total Tangible Assets	15 273 000	13 037 000	9 753 000	8 491 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	15 273 000	13 037 000	9 753 000	8 491 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	249 000	1 257 000	683 000	1 249 000
Total Current Assets	5 542 000	6 134 000	4 269 000	6 194 000
Total Assets	20 814 000	19 171 000	14 022 000	14 684 000
Total Equity	7 978 000	8 692 000	8 343 000	9 926 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 125 000	6 037 000	4 139 000	2 890 000
Creditors	4 309 000	3 140 000	546 000	898 000
Unpaid Taxes	942 000	486 000	538 000	293 000
Dividends	0	0	0	0
Other Current Debt	1 451 000	815 000	456 000	467 000
Total Current Debt	7 712 000	4 442 000	1 541 000	1 869 000
Total Equity and Debt	20 814 000	19 171 000	14 022 000	14 684 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8,95 %	4,02 %	−18,97 %	35,22 %
Debt-to-Equity Ratio	0,64	0,69	0,5	0,29
Operating Profit Margin	−2,36 %	10,63 %	−69,25 %	62,68 %
Current Ratio	0,72	1,38	2,77	3,31
Quick Ratio	0,72	1,38	2,77	3,31
Equity Ratio	0,38	0,45	0,59	0,68
Gross Profit Margin	76,98 %	99,15 %	86,82 %	99,95 %