FØRDE LIVSSTIL OG TRENING AS

6800 FØRDE

Finances

Share Ownership

Return on Equity

−47,78 %

Current Ratio

0,23

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	731 000	572 000	872 000	799 000
Net Income	43 000	−260 000	101 000	−55 000
Total Assets	27 000	19 000	244 000	161 000
Total Equity	−90 000	−132 000	128 000	27 000

Income (NOK)	2022	2021	2020	2019
Revenue	731 000	572 000	872 000	799 000
Expenditure	685 000	833 000	758 000	854 000
Operating Profit	45 000	−260 000	114 000	−55 000
Financial Income	0	0	0	0
Financial Costs	3 000	0	0	0
Financial Balance	−3 000	0	0	0
Earnings Before Tax	43 000	−260 000	114 000	−55 000
Tax	0	0	13 000	0
Net Income	43 000	−260 000	101 000	−55 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	27 000	19 000	244 000	161 000
Total Assets	27 000	19 000	244 000	161 000
Total Retained Equity	−112 000	−154 000	106 000	5 000
Total Equity	−90 000	−132 000	128 000	27 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	116 000	151 000	116 000	134 000
Total Equity and Debt	27 000	19 000	244 000	161 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	630 000	504 000	872 000	799 000
Other Income	101 000	68 000	0	0
Revenue	731 000	572 000	872 000	799 000
Cost of Goods Sold	3 000	5 000	0	0
Salary Costs	380 000	536 000	427 000	543 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	685 000	833 000	758 000	854 000
Operating Profit	45 000	−260 000	114 000	−55 000
Financial Income	0	0	0	0
Financial Costs	3 000	0	0	0
Financial Balance	−3 000	0	0	0
Dividends	0	0	0	0
Net Income	43 000	−260 000	101 000	−55 000

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	27 000	13 000	151 000	96 000
Total Current Assets	27 000	19 000	244 000	161 000
Total Assets	27 000	19 000	244 000	161 000
Total Equity	−90 000	−132 000	128 000	27 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	9 000	0	0
Unpaid Taxes	49 000	108 000	60 000	79 000
Dividends	0	0	0	0
Other Current Debt	66 000	34 000	44 000	55 000
Total Current Debt	116 000	151 000	116 000	134 000
Total Equity and Debt	27 000	19 000	244 000	161 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−47,78 %	196,97 %	78,91 %	−203,7 %
Debt-to-Equity Ratio	−0	−0	0	0
Operating Profit Margin	6,16 %	−45,45 %	13,07 %	−6,88 %
Current Ratio	0,23	0,13	2,1	1,2
Quick Ratio	0,23	0,13	2,1	1,2
Equity Ratio	−3,33	−6,95	0,52	0,17
Gross Profit Margin	99,59 %	99,13 %	100 %	100 %