OSLO:FUZZ AS

0581 OSLO

Finances

Share Ownership

Return on Equity

−2 500 %

Current Ratio

3,19

Debt-to-Equity Ratio

−266,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	556 000	524 000	387 000	58 000
Net Income	75 000	97 000	−41 000	−121 000
Total Assets	868 000	913 000	901 000	810 000
Total Equity	−3 000	−78 000	−175 000	−134 000

Income (NOK)	2022	2021	2020	2019
Revenue	556 000	524 000	387 000	58 000
Expenditure	481 000	428 000	427 000	172 000
Operating Profit	75 000	96 000	−40 000	−114 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	1 000	0	−1 000	0
Earnings Before Tax	75 000	97 000	−41 000	−114 000
Tax	0	0	0	6 000
Net Income	75 000	97 000	−41 000	−121 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	639 000	739 000	799 000	650 000
Total Current Assets	230 000	173 000	102 000	160 000
Total Assets	868 000	913 000	901 000	810 000
Total Retained Equity	−25 000	−100 000	−197 000	−156 000
Total Equity	−3 000	−78 000	−175 000	−134 000
Total Long-Term Debt	799 000	920 000	1 030 000	0
Total Current Debt	72 000	71 000	46 000	944 000
Total Equity and Debt	868 000	913 000	901 000	810 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	22 000	19 000	0	0
Other Income	534 000	505 000	387 000	58 000
Revenue	556 000	524 000	387 000	58 000
Cost of Goods Sold	16 000	10 000	0	0
Salary Costs	0	0	0	0
Depreciation	101 000	60 000	133 000	32 000
Impairment	0	0	0	0
Expenditure	481 000	428 000	427 000	172 000
Operating Profit	75 000	96 000	−40 000	−114 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	1 000	0	−1 000	0
Dividends	0	0	0	0
Net Income	75 000	97 000	−41 000	−121 000

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	601 000	702 000	762 000	612 000
Total Tangible Assets	601 000	702 000	762 000	612 000
Total Fiancial Fixed Assets	38 000	38 000	38 000	38 000
Total Fixed Assets	639 000	739 000	799 000	650 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	181 000	128 000	75 000	135 000
Total Current Assets	230 000	173 000	102 000	160 000
Total Assets	868 000	913 000	901 000	810 000
Total Equity	−3 000	−78 000	−175 000	−134 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	799 000	920 000	1 030 000	0
Creditors	1 000	1 000	1 000	14 000
Unpaid Taxes	23 000	23 000	10 000	0
Dividends	0	0	0	0
Other Current Debt	48 000	47 000	35 000	930 000
Total Current Debt	72 000	71 000	46 000	944 000
Total Equity and Debt	868 000	913 000	901 000	810 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2 500 %	−124,36 %	23,43 %	90,3 %
Debt-to-Equity Ratio	−266,33	−11,79	−5,89	−0
Operating Profit Margin	13,49 %	18,32 %	−10,34 %	−196,55 %
Current Ratio	3,19	2,44	2,22	0,17
Quick Ratio	3,19	2,44	2,22	0,17
Equity Ratio	−0	−0,09	−0,19	−0,17
Gross Profit Margin	97,12 %	98,09 %	100 %	100 %