FITNESSPOINT JENDEM AS

6409 MOLDE

Finances

Share Ownership

Return on Equity

5,56 %

Current Ratio

2,47

Debt-to-Equity Ratio

17,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	965 000	774 000	871 000	1 015 000
Net Income	1 000	−148 000	−9 000	−54 000
Total Assets	453 000	426 000	584 000	705 000
Total Equity	18 000	−68 000	46 000	54 000

Income (NOK)	2022	2021	2020	2019
Revenue	965 000	774 000	871 000	1 015 000
Expenditure	968 000	896 000	860 000	1 059 000
Operating Profit	−4 000	−122 000	11 000	−43 000
Financial Income	0	0	0	0
Financial Costs	19 000	23 000	22 000	27 000
Financial Balance	−19 000	−23 000	−22 000	−27 000
Earnings Before Tax	−23 000	−145 000	−11 000	−70 000
Tax	−24 000	3 000	−2 000	−15 000
Net Income	1 000	−148 000	−9 000	−54 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	147 000	245 000	357 000	389 000
Total Current Assets	306 000	181 000	227 000	316 000
Total Assets	453 000	426 000	584 000	705 000
Total Retained Equity	−132 000	−133 000	16 000	8 000
Total Equity	18 000	−68 000	46 000	54 000
Total Long-Term Debt	311 000	368 000	424 000	475 000
Total Current Debt	124 000	127 000	114 000	176 000
Total Equity and Debt	453 000	426 000	584 000	705 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	965 000	765 000	711 000	1 015 000
Other Income	0	9 000	160 000	0
Revenue	965 000	774 000	871 000	1 015 000
Cost of Goods Sold	7 000	4 000	9 000	30 000
Salary Costs	56 000	97 000	−25 000	130 000
Depreciation	98 000	99 000	81 000	84 000
Impairment	0	0	0	0
Expenditure	968 000	896 000	860 000	1 059 000
Operating Profit	−4 000	−122 000	11 000	−43 000
Financial Income	0	0	0	0
Financial Costs	19 000	23 000	22 000	27 000
Financial Balance	−19 000	−23 000	−22 000	−27 000
Dividends	0	0	0	0
Net Income	1 000	−148 000	−9 000	−54 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	13 000	11 000
Real Eastate	48 000	51 000	54 000	57 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	99 000	194 000	291 000	322 000
Total Tangible Assets	147 000	245 000	344 000	378 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	147 000	245 000	357 000	389 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	26 000	11 000	80 000	54 000
Total Current Assets	306 000	181 000	227 000	316 000
Total Assets	453 000	426 000	584 000	705 000
Total Equity	18 000	−68 000	46 000	54 000
Short-Term Group Debt	33 000	38 000	6 000	15 000
Total Long-Term Debt	311 000	368 000	424 000	475 000
Creditors	80 000	47 000	42 000	1 000
Unpaid Taxes	0	6 000	31 000	4 000
Dividends	0	0	0	0
Other Current Debt	12 000	37 000	35 000	156 000
Total Current Debt	124 000	127 000	114 000	176 000
Total Equity and Debt	453 000	426 000	584 000	705 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,56 %	217,65 %	−19,57 %	−100 %
Debt-to-Equity Ratio	17,28	−5,41	9,22	8,8
Operating Profit Margin	−0,41 %	−15,76 %	1,26 %	−4,24 %
Current Ratio	2,47	1,43	1,99	1,8
Quick Ratio	2,47	1,43	1,99	1,8
Equity Ratio	0,04	−0,16	0,08	0,08
Gross Profit Margin	99,27 %	99,48 %	98,97 %	97,04 %