FULLBRAKT AS

2635 TRETTEN

Finances

Share Ownership

Return on Equity

27,78 %

Current Ratio

0,76

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	100 000	0	0	359 000
Net Income	10 000	−8 000	−17 000	26 000
Total Assets	1 052 000	26 000	34 000	61 000
Total Equity	36 000	26 000	33 000	50 000

Income (NOK)	2022	2021	2020	2019
Revenue	100 000	0	0	359 000
Expenditure	78 000	11 000	17 000	328 000
Operating Profit	22 000	−11 000	−17 000	32 000
Financial Income	0	0	0	0
Financial Costs	12 000	0	0	0
Financial Balance	−12 000	0	0	0
Earnings Before Tax	10 000	−11 000	−17 000	32 000
Tax	0	−4 000	0	6 000
Net Income	10 000	−8 000	−17 000	26 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	280 000	0	0	0
Total Current Assets	772 000	26 000	34 000	61 000
Total Assets	1 052 000	26 000	34 000	61 000
Total Retained Equity	6 000	−4 000	3 000	20 000
Total Equity	36 000	26 000	33 000	50 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 016 000	0	1 000	11 000
Total Equity and Debt	1 052 000	26 000	34 000	61 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	100 000	0	0	359 000
Other Income	0	0	0	0
Revenue	100 000	0	0	359 000
Cost of Goods Sold	29 000	0	0	309 000
Salary Costs	0	0	0	1 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	78 000	11 000	17 000	328 000
Operating Profit	22 000	−11 000	−17 000	32 000
Financial Income	0	0	0	0
Financial Costs	12 000	0	0	0
Financial Balance	−12 000	0	0	0
Dividends	0	0	0	0
Net Income	10 000	−8 000	−17 000	26 000

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	280 000	0	0	0
Total Fixed Assets	280 000	0	0	0
Stock	289 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	40 000	25 000	33 000	48 000
Total Current Assets	772 000	26 000	34 000	61 000
Total Assets	1 052 000	26 000	34 000	61 000
Total Equity	36 000	26 000	33 000	50 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	7 000	0	1 000	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 009 000	0	0	4 000
Total Current Debt	1 016 000	0	1 000	11 000
Total Equity and Debt	1 052 000	26 000	34 000	61 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,78 %	−30,77 %	−51,52 %	52 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	22 %	-	-	8,91 %
Current Ratio	0,76	-	34	5,55
Quick Ratio	1,06	-	34	5,55
Equity Ratio	0,03	1	0,97	0,82
Gross Profit Margin	71 %	-	-	13,93 %