FABELTJENESTER AS

1632 GAMLE FREDRIKSTAD

Finances

Share Ownership

Return on Equity

7,86 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	443 000	644 000	108 000	71 000
Net Income	11 000	109 000	−3 000	−1 000
Total Assets	167 000	231 000	4 000	6 000
Total Equity	140 000	117 000	8 000	11 000

Income (NOK)	2022	2021	2020	2019
Revenue	443 000	644 000	108 000	71 000
Expenditure	420 000	521 000	110 000	72 000
Operating Profit	23 000	123 000	−3 000	−1 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	22 000	123 000	−3 000	−1 000
Tax	11 000	14 000	0	0
Net Income	11 000	109 000	−3 000	−1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	37 000	74 000	0	0
Total Current Assets	130 000	157 000	4 000	6 000
Total Assets	167 000	231 000	4 000	6 000
Total Retained Equity	110 000	87 000	−22 000	−19 000
Total Equity	140 000	117 000	8 000	11 000
Total Long-Term Debt	0	0	−5 000	−5 000
Total Current Debt	26 000	114 000	1 000	0
Total Equity and Debt	167 000	231 000	4 000	6 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	443 000	602 000	10 000	6 000
Other Income	0	42 000	98 000	65 000
Revenue	443 000	644 000	108 000	71 000
Cost of Goods Sold	63 000	62 000	12 000	2 000
Salary Costs	0	95 000	0	0
Depreciation	36 000	36 000	0	0
Impairment	0	0	0	0
Expenditure	420 000	521 000	110 000	72 000
Operating Profit	23 000	123 000	−3 000	−1 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	11 000	109 000	−3 000	−1 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	1 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	37 000	73 000	0	0
Total Tangible Assets	37 000	73 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	37 000	74 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	123 000	101 000	4 000	6 000
Total Current Assets	130 000	157 000	4 000	6 000
Total Assets	167 000	231 000	4 000	6 000
Total Equity	140 000	117 000	8 000	11 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	−5 000	−5 000
Creditors	9 000	18 000	1 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	9 000	86 000	0	0
Total Current Debt	26 000	114 000	1 000	0
Total Equity and Debt	167 000	231 000	4 000	6 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,86 %	93,16 %	−37,5 %	−9,09 %
Debt-to-Equity Ratio	0	0	−0,63	−0,45
Operating Profit Margin	5,19 %	19,1 %	−2,78 %	−1,41 %
Current Ratio	5	1,38	4	-
Quick Ratio	5	1,38	4	-
Equity Ratio	0,84	0,51	2	1,83
Gross Profit Margin	85,78 %	90,37 %	88,89 %	97,18 %