FG COACHING AS

3121 NØTTERØY

Finances

Share Ownership

Return on Equity

222,45 %

Current Ratio

1,32

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	151 000	34 000	15 000	180 000
Net Income	109 000	12 000	−13 000	106 000
Total Assets	144 000	37 000	26 000	176 000
Total Equity	49 000	29 000	17 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	151 000	34 000	15 000	180 000
Expenditure	56 000	22 000	28 000	44 000
Operating Profit	95 000	12 000	−13 000	136 000
Financial Income	0	0	0	0
Financial Costs	6 000	0	0	0
Financial Balance	−6 000	0	0	0
Earnings Before Tax	90 000	12 000	−13 000	136 000
Tax	−20 000	0	0	30 000
Net Income	109 000	12 000	−13 000	106 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 000	0	0	0
Total Current Assets	125 000	37 000	26 000	176 000
Total Assets	144 000	37 000	26 000	176 000
Total Retained Equity	19 000	−1 000	−13 000	0
Total Equity	49 000	29 000	17 000	30 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	95 000	8 000	8 000	146 000
Total Equity and Debt	144 000	37 000	26 000	176 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	151 000	34 000	15 000	180 000
Other Income	0	0	0	0
Revenue	151 000	34 000	15 000	180 000
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	56 000	22 000	28 000	44 000
Operating Profit	95 000	12 000	−13 000	136 000
Financial Income	0	0	0	0
Financial Costs	6 000	0	0	0
Financial Balance	−6 000	0	0	0
Dividends	0	0	0	0
Net Income	109 000	12 000	−13 000	106 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	20 000	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	20 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	19 000	15 000	1 000	161 000
Total Current Assets	125 000	37 000	26 000	176 000
Total Assets	144 000	37 000	26 000	176 000
Total Equity	49 000	29 000	17 000	30 000
Short-Term Group Debt	90 000	8 000	8 000	0
Total Long-Term Debt	0	0	0	0
Creditors	−2 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	7 000	0	0	146 000
Total Current Debt	95 000	8 000	8 000	146 000
Total Equity and Debt	144 000	37 000	26 000	176 000

Financial indicators	2022	2021	2020	2019
Return on Equity	222,45 %	41,38 %	−76,47 %	353,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	62,91 %	35,29 %	−86,67 %	75,56 %
Current Ratio	1,32	4,63	3,25	1,21
Quick Ratio	1,32	4,63	3,25	1,21
Equity Ratio	0,34	0,78	0,65	0,17
Gross Profit Margin	100 %	100 %	100 %	100 %