FUGGER CONSULTING AS

7355 EGGKLEIVA

Finances

Share Ownership

Return on Equity

21,86 %

Current Ratio

5,82

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	193 000	263 000	122 000	104 000
Net Income	40 000	175 000	54 000	−10 000
Total Assets	221 000	207 000	97 000	85 000
Total Equity	183 000	143 000	−32 000	−86 000

Income (NOK)	2022	2021	2020	2019
Revenue	193 000	263 000	122 000	104 000
Expenditure	142 000	55 000	69 000	114 000
Operating Profit	52 000	207 000	54 000	−10 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	51 000	207 000	54 000	−10 000
Tax	11 000	32 000	0	0
Net Income	40 000	175 000	54 000	−10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	221 000	207 000	97 000	85 000
Total Assets	221 000	207 000	97 000	85 000
Total Retained Equity	153 000	113 000	−62 000	−116 000
Total Equity	183 000	143 000	−32 000	−86 000
Total Long-Term Debt	0	0	115 000	152 000
Total Current Debt	38 000	63 000	15 000	20 000
Total Equity and Debt	221 000	207 000	97 000	85 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	193 000	263 000	122 000	104 000
Other Income	0	0	0	0
Revenue	193 000	263 000	122 000	104 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	142 000	55 000	69 000	114 000
Operating Profit	52 000	207 000	54 000	−10 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	40 000	175 000	54 000	−10 000

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	167 000	96 000	55 000	33 000
Total Current Assets	221 000	207 000	97 000	85 000
Total Assets	221 000	207 000	97 000	85 000
Total Equity	183 000	143 000	−32 000	−86 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	115 000	152 000
Creditors	9 000	3 000	0	0
Unpaid Taxes	17 000	29 000	15 000	20 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	38 000	63 000	15 000	20 000
Total Equity and Debt	221 000	207 000	97 000	85 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,86 %	122,38 %	−168,75 %	11,63 %
Debt-to-Equity Ratio	0	0	−3,59	−1,77
Operating Profit Margin	26,94 %	78,71 %	44,26 %	−9,62 %
Current Ratio	5,82	3,29	6,47	4,25
Quick Ratio	5,82	3,29	6,47	4,25
Equity Ratio	0,83	0,69	−0,33	−1,01
Gross Profit Margin	100 %	100 %	100 %	100 %