FANEBUST AS

3520 JEVNAKER

Finances

Share Ownership

Return on Equity

68,71 %

Current Ratio

1,77

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 136 000	2 441 000	1 340 000	944 000
Net Income	101 000	1 000	−24 000	100 000
Total Assets	312 000	190 000	154 000	202 000
Total Equity	147 000	46 000	45 000	69 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 136 000	2 441 000	1 340 000	944 000
Expenditure	2 991 000	2 435 000	1 365 000	835 000
Operating Profit	144 000	7 000	−24 000	109 000
Financial Income	0	0	0	0
Financial Costs	12 000	4 000	6 000	1 000
Financial Balance	−12 000	−4 000	−6 000	−1 000
Earnings Before Tax	131 000	3 000	−31 000	108 000
Tax	30 000	2 000	−7 000	8 000
Net Income	101 000	1 000	−24 000	100 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 000	33 000	48 000	41 000
Total Current Assets	292 000	157 000	106 000	161 000
Total Assets	312 000	190 000	154 000	202 000
Total Retained Equity	117 000	16 000	15 000	39 000
Total Equity	147 000	46 000	45 000	69 000
Total Long-Term Debt	0	0	0	1 000
Total Current Debt	165 000	144 000	109 000	133 000
Total Equity and Debt	312 000	190 000	154 000	202 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 136 000	2 441 000	1 340 000	944 000
Other Income	0	0	0	0
Revenue	3 136 000	2 441 000	1 340 000	944 000
Cost of Goods Sold	1 793 000	1 169 000	647 000	370 000
Salary Costs	783 000	823 000	538 000	365 000
Depreciation	12 000	15 000	14 000	7 000
Impairment	0	0	0	0
Expenditure	2 991 000	2 435 000	1 365 000	835 000
Operating Profit	144 000	7 000	−24 000	109 000
Financial Income	0	0	0	0
Financial Costs	12 000	4 000	6 000	1 000
Financial Balance	−12 000	−4 000	−6 000	−1 000
Dividends	0	0	0	0
Net Income	101 000	1 000	−24 000	100 000

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	20 000	33 000	48 000	41 000
Total Tangible Assets	20 000	33 000	48 000	41 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	20 000	33 000	48 000	41 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	260 000	157 000	72 000	161 000
Total Current Assets	292 000	157 000	106 000	161 000
Total Assets	312 000	190 000	154 000	202 000
Total Equity	147 000	46 000	45 000	69 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 000
Creditors	1 000	19 000	0	5 000
Unpaid Taxes	61 000	47 000	55 000	86 000
Dividends	0	0	0	0
Other Current Debt	72 000	76 000	54 000	35 000
Total Current Debt	165 000	144 000	109 000	133 000
Total Equity and Debt	312 000	190 000	154 000	202 000

Financial indicators	2022	2021	2020	2019
Return on Equity	68,71 %	2,17 %	−53,33 %	144,93 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	4,59 %	0,29 %	−1,79 %	11,55 %
Current Ratio	1,77	1,09	0,97	1,21
Quick Ratio	1,77	1,09	0,97	1,21
Equity Ratio	0,47	0,24	0,29	0,34
Gross Profit Margin	42,83 %	52,11 %	51,72 %	60,81 %