FS CONTAINER AS

0161 OSLO

Finances

Share Ownership

Return on Equity

6 161,8 %

Current Ratio

0,14

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	93 541 000	35 376 000	17 844 000	20 469 000
Net Income	61 618 000	10 425 000	−292 000	−17 139 000
Total Assets	90 668 000	90 548 000	79 119 000	73 945 000
Total Equity	1 000 000	37 231 000	26 806 000	14 198 000

Income (NOK)	2022	2021	2020	2019
Revenue	93 541 000	35 376 000	17 844 000	20 469 000
Expenditure	26 396 000	19 878 000	13 167 000	32 097 000
Operating Profit	67 145 000	15 498 000	4 677 000	−11 627 000
Financial Income	4 283 000	530 000	1 272 000	1 322 000
Financial Costs	9 748 000	5 540 000	6 178 000	6 771 000
Financial Balance	−5 465 000	−5 010 000	−4 906 000	−5 449 000
Earnings Before Tax	61 680 000	10 487 000	−230 000	−17 077 000
Tax	62 000	62 000	63 000	62 000
Net Income	61 618 000	10 425 000	−292 000	−17 139 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	77 672 000	84 004 000	75 300 000	70 681 000
Total Current Assets	12 995 000	6 543 000	3 818 000	3 264 000
Total Assets	90 668 000	90 548 000	79 119 000	73 945 000
Total Retained Equity	0	−16 521 000	−26 946 000	−26 654 000
Total Equity	1 000 000	37 231 000	26 806 000	14 198 000
Total Long-Term Debt	0	38 597 000	49 743 000	51 550 000
Total Current Debt	89 667 000	14 719 000	2 570 000	8 197 000
Total Equity and Debt	90 668 000	90 548 000	79 119 000	73 945 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	93 541 000	35 376 000	17 844 000	21 460 000
Other Income	0	0	0	−991 000
Revenue	93 541 000	35 376 000	17 844 000	20 469 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	6 332 000	4 462 000	4 462 000	4 462 000
Impairment	0	−2 365 000	−9 081 000	11 446 000
Expenditure	26 396 000	19 878 000	13 167 000	32 097 000
Operating Profit	67 145 000	15 498 000	4 677 000	−11 627 000
Financial Income	4 283 000	530 000	1 272 000	1 322 000
Financial Costs	9 748 000	5 540 000	6 178 000	6 771 000
Financial Balance	−5 465 000	−5 010 000	−4 906 000	−5 449 000
Dividends	80 000 000	0	0	0
Net Income	61 618 000	10 425 000	−292 000	−17 139 000

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	77 672 000	84 004 000	75 300 000	70 681 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	77 672 000	84 004 000	75 300 000	70 681 000
Stock	576 000	382 000	238 000	345 000
Total Investments	0	0	0	0
Cash, Bank	5 558 000	3 282 000	2 644 000	2 919 000
Total Current Assets	12 995 000	6 543 000	3 818 000	3 264 000
Total Assets	90 668 000	90 548 000	79 119 000	73 945 000
Total Equity	1 000 000	37 231 000	26 806 000	14 198 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	38 597 000	49 743 000	51 550 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	80 000 000	0	0	0
Other Current Debt	9 605 000	14 657 000	2 507 000	8 134 000
Total Current Debt	89 667 000	14 719 000	2 570 000	8 197 000
Total Equity and Debt	90 668 000	90 548 000	79 119 000	73 945 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6 161,8 %	28 %	−1,09 %	−120,71 %
Debt-to-Equity Ratio	0	1,04	1,86	3,63
Operating Profit Margin	71,78 %	43,81 %	26,21 %	−56,8 %
Current Ratio	0,14	0,44	1,49	0,4
Quick Ratio	0,15	0,46	1,64	0,42
Equity Ratio	0,01	0,41	0,34	0,19
Gross Profit Margin	100 %	100 %	100 %	100 %