FNC AS

3300 HOKKSUND

Finances

Share Ownership

Return on Equity

53,84 %

Current Ratio

1,99

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	58 621 000	53 645 000	25 555 000	7 198 000
Net Income	6 351 000	7 878 000	7 728 000	−3 086 000
Total Assets	22 778 000	25 460 000	22 805 000	9 177 000
Total Equity	11 797 000	9 272 000	10 478 000	2 800 000

Income (NOK)	2022	2021	2020	2019
Revenue	58 621 000	53 645 000	25 555 000	7 198 000
Expenditure	50 897 000	44 687 000	24 932 000	10 111 000
Operating Profit	7 724 000	8 959 000	623 000	−2 912 000
Financial Income	438 000	230 000	7 307 000	86 000
Financial Costs	16 000	125 000	202 000	260 000
Financial Balance	422 000	105 000	7 105 000	−174 000
Earnings Before Tax	8 146 000	9 064 000	7 728 000	−3 086 000
Tax	1 795 000	1 186 000	0	0
Net Income	6 351 000	7 878 000	7 728 000	−3 086 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	902 000	1 017 000	10 721 000	5 031 000
Total Current Assets	21 876 000	24 443 000	12 084 000	4 145 000
Total Assets	22 778 000	25 460 000	22 805 000	9 177 000
Total Retained Equity	10 189 000	4 984 000	4 592 000	−3 086 000
Total Equity	11 797 000	9 272 000	10 478 000	2 800 000
Total Long-Term Debt	0	566 000	6 000 000	4 259 000
Total Current Debt	10 981 000	15 622 000	6 327 000	2 118 000
Total Equity and Debt	22 778 000	25 460 000	22 805 000	9 177 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	58 588 000	53 645 000	25 555 000	5 349 000
Other Income	33 000	0	0	1 850 000
Revenue	58 621 000	53 645 000	25 555 000	7 198 000
Cost of Goods Sold	0	0	0	0
Salary Costs	32 112 000	33 293 000	16 892 000	5 048 000
Depreciation	436 000	364 000	149 000	82 000
Impairment	0	0	0	0
Expenditure	50 897 000	44 687 000	24 932 000	10 111 000
Operating Profit	7 724 000	8 959 000	623 000	−2 912 000
Financial Income	438 000	230 000	7 307 000	86 000
Financial Costs	16 000	125 000	202 000	260 000
Financial Balance	422 000	105 000	7 105 000	−174 000
Dividends	0	2 644 000	0	0
Net Income	6 351 000	7 878 000	7 728 000	−3 086 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	78 000	23 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	824 000	994 000	445 000	334 000
Total Tangible Assets	824 000	994 000	445 000	334 000
Total Fiancial Fixed Assets	0	0	10 276 000	4 697 000
Total Fixed Assets	902 000	1 017 000	10 721 000	5 031 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	18 605 000	14 767 000	7 535 000	1 429 000
Total Current Assets	21 876 000	24 443 000	12 084 000	4 145 000
Total Assets	22 778 000	25 460 000	22 805 000	9 177 000
Total Equity	11 797 000	9 272 000	10 478 000	2 800 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	566 000	6 000 000	4 259 000
Creditors	3 846 000	1 985 000	713 000	476 000
Unpaid Taxes	2 122 000	5 212 000	2 783 000	795 000
Dividends	0	2 644 000	0	0
Other Current Debt	3 163 000	4 572 000	2 832 000	848 000
Total Current Debt	10 981 000	15 622 000	6 327 000	2 118 000
Total Equity and Debt	22 778 000	25 460 000	22 805 000	9 177 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,84 %	84,97 %	73,75 %	−110,21 %
Debt-to-Equity Ratio	0	0,06	0,57	1,52
Operating Profit Margin	13,18 %	16,7 %	2,44 %	−40,46 %
Current Ratio	1,99	1,56	1,91	1,96
Quick Ratio	1,99	1,56	1,91	1,96
Equity Ratio	0,52	0,36	0,46	0,31
Gross Profit Margin	100 %	100 %	100 %	100 %