FVANT AS

0880 OSLO

Finances

Share Ownership

Return on Equity

2,26 %

Current Ratio

2,98

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 306 000	2 306 000	2 020 000	1 481 000
Net Income	23 000	462 000	109 000	439 000
Total Assets	1 531 000	1 448 000	888 000	1 223 000
Total Equity	1 018 000	995 000	533 000	424 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 306 000	2 306 000	2 020 000	1 481 000
Expenditure	2 276 000	1 694 000	1 881 000	920 000
Operating Profit	30 000	612 000	139 000	562 000
Financial Income	7 000	22 000	2 000	1 000
Financial Costs	7 000	42 000	1 000	0
Financial Balance	0	−20 000	1 000	1 000
Earnings Before Tax	30 000	593 000	140 000	562 000
Tax	7 000	131 000	31 000	124 000
Net Income	23 000	462 000	109 000	439 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 531 000	1 448 000	888 000	1 223 000
Total Assets	1 531 000	1 448 000	888 000	1 223 000
Total Retained Equity	980 000	963 000	501 000	392 000
Total Equity	1 018 000	995 000	533 000	424 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	513 000	453 000	354 000	799 000
Total Equity and Debt	1 531 000	1 448 000	888 000	1 223 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 306 000	2 306 000	2 020 000	1 481 000
Other Income	0	0	0	0
Revenue	2 306 000	2 306 000	2 020 000	1 481 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 242 000	1 657 000	1 839 000	912 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 276 000	1 694 000	1 881 000	920 000
Operating Profit	30 000	612 000	139 000	562 000
Financial Income	7 000	22 000	2 000	1 000
Financial Costs	7 000	42 000	1 000	0
Financial Balance	0	−20 000	1 000	1 000
Dividends	0	0	0	45 000
Net Income	23 000	462 000	109 000	439 000

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	975 000	1 300 000	393 000	1 000 000
Total Current Assets	1 531 000	1 448 000	888 000	1 223 000
Total Assets	1 531 000	1 448 000	888 000	1 223 000
Total Equity	1 018 000	995 000	533 000	424 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	1 000	−8 000	0
Unpaid Taxes	254 000	129 000	126 000	373 000
Dividends	0	0	0	45 000
Other Current Debt	249 000	193 000	205 000	301 000
Total Current Debt	513 000	453 000	354 000	799 000
Total Equity and Debt	1 531 000	1 448 000	888 000	1 223 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,26 %	46,43 %	20,45 %	103,54 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,3 %	26,54 %	6,88 %	37,95 %
Current Ratio	2,98	3,2	2,51	1,53
Quick Ratio	2,98	3,2	2,51	1,53
Equity Ratio	0,66	0,69	0,6	0,35
Gross Profit Margin	100 %	100 %	100 %	100 %