TOTAL FUGE AS

2008 FJERDINGBY

Finances

Share Ownership

Return on Equity

896,61 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 053 000	9 009 000	10 174 000	10 875 000
Net Income	529 000	309 000	696 000	746 000
Total Assets	2 930 000	2 409 000	2 928 000	2 704 000
Total Equity	59 000	30 000	151 000	255 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 053 000	9 009 000	10 174 000	10 875 000
Expenditure	11 382 000	8 612 000	9 282 000	9 923 000
Operating Profit	670 000	397 000	891 000	951 000
Financial Income	8 000	2 000	4 000	6 000
Financial Costs	0	2 000	1 000	0
Financial Balance	8 000	0	3 000	6 000
Earnings Before Tax	678 000	396 000	894 000	957 000
Tax	149 000	87 000	198 000	211 000
Net Income	529 000	309 000	696 000	746 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	54 000	104 000	193 000	297 000
Total Current Assets	2 876 000	2 305 000	2 735 000	2 407 000
Total Assets	2 930 000	2 409 000	2 928 000	2 704 000
Total Retained Equity	29 000	0	121 000	225 000
Total Equity	59 000	30 000	151 000	255 000
Total Long-Term Debt	0	0	0	7 000
Total Current Debt	2 871 000	2 379 000	2 777 000	2 441 000
Total Equity and Debt	2 930 000	2 409 000	2 928 000	2 704 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 030 000	8 960 000	9 682 000	10 317 000
Other Income	23 000	49 000	492 000	558 000
Revenue	12 053 000	9 009 000	10 174 000	10 875 000
Cost of Goods Sold	0	0	478 000	573 000
Salary Costs	9 217 000	7 382 000	7 665 000	8 124 000
Depreciation	54 000	102 000	109 000	55 000
Impairment	0	0	0	0
Expenditure	11 382 000	8 612 000	9 282 000	9 923 000
Operating Profit	670 000	397 000	891 000	951 000
Financial Income	8 000	2 000	4 000	6 000
Financial Costs	0	2 000	1 000	0
Financial Balance	8 000	0	3 000	6 000
Dividends	500 000	430 000	800 000	600 000
Net Income	529 000	309 000	696 000	746 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	23 000	18 000	5 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	54 000	157 000	266 000
Total Tangible Assets	0	54 000	157 000	266 000
Total Fiancial Fixed Assets	31 000	31 000	31 000	31 000
Total Fixed Assets	54 000	104 000	193 000	297 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 449 000	1 245 000	2 416 000	1 821 000
Total Current Assets	2 876 000	2 305 000	2 735 000	2 407 000
Total Assets	2 930 000	2 409 000	2 928 000	2 704 000
Total Equity	59 000	30 000	151 000	255 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	7 000
Creditors	0	0	0	0
Unpaid Taxes	1 282 000	1 103 000	925 000	827 000
Dividends	500 000	430 000	800 000	600 000
Other Current Debt	935 000	746 000	843 000	808 000
Total Current Debt	2 871 000	2 379 000	2 777 000	2 441 000
Total Equity and Debt	2 930 000	2 409 000	2 928 000	2 704 000

Financial indicators	2022	2021	2020	2019
Return on Equity	896,61 %	1 030 %	460,93 %	292,55 %
Debt-to-Equity Ratio	0	0	0	0,03
Operating Profit Margin	5,56 %	4,41 %	8,76 %	8,74 %
Current Ratio	1	0,97	0,98	0,99
Quick Ratio	1	0,97	0,98	0,99
Equity Ratio	0,02	0,01	0,05	0,09
Gross Profit Margin	100 %	100 %	95,3 %	94,73 %