FUSELAGE CONSULTING AS

0271 OSLO

Finances

Share Ownership

Return on Equity

229,03 %

Current Ratio

1,39

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 866 000	228 000	1 810 000	1 765 000
Net Income	355 000	−202 000	352 000	450 000
Total Assets	554 000	48 000	586 000	931 000
Total Equity	155 000	42 000	244 000	82 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 866 000	228 000	1 810 000	1 765 000
Expenditure	1 466 000	429 000	1 357 000	1 188 000
Operating Profit	400 000	−202 000	453 000	577 000
Financial Income	2 000	0	2 000	4 000
Financial Costs	0	0	0	1 000
Financial Balance	2 000	0	2 000	3 000
Earnings Before Tax	402 000	−202 000	455 000	580 000
Tax	47 000	0	102 000	130 000
Net Income	355 000	−202 000	352 000	450 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	554 000	48 000	586 000	931 000
Total Assets	554 000	48 000	586 000	931 000
Total Retained Equity	134 000	20 000	222 000	60 000
Total Equity	155 000	42 000	244 000	82 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	399 000	5 000	342 000	849 000
Total Equity and Debt	554 000	48 000	586 000	931 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 866 000	228 000	1 810 000	1 765 000
Other Income	0	0	0	0
Revenue	1 866 000	228 000	1 810 000	1 765 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 242 000	272 000	949 000	1 123 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 466 000	429 000	1 357 000	1 188 000
Operating Profit	400 000	−202 000	453 000	577 000
Financial Income	2 000	0	2 000	4 000
Financial Costs	0	0	0	1 000
Financial Balance	2 000	0	2 000	3 000
Dividends	242 000	0	190 000	430 000
Net Income	355 000	−202 000	352 000	450 000

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	554 000	40 000	586 000	931 000
Total Current Assets	554 000	48 000	586 000	931 000
Total Assets	554 000	48 000	586 000	931 000
Total Equity	155 000	42 000	244 000	82 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	240 000	3 000	147 000	181 000
Dividends	242 000	0	190 000	430 000
Other Current Debt	108 000	18 000	81 000	109 000
Total Current Debt	399 000	5 000	342 000	849 000
Total Equity and Debt	554 000	48 000	586 000	931 000

Financial indicators	2022	2021	2020	2019
Return on Equity	229,03 %	−480,95 %	144,26 %	548,78 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	21,44 %	−88,6 %	25,03 %	32,69 %
Current Ratio	1,39	9,6	1,71	1,1
Quick Ratio	1,39	9,6	1,71	1,1
Equity Ratio	0,28	0,88	0,42	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %