FUERZA TEAM AS

1850 MYSEN

Finances

Share Ownership

Return on Equity

−1 320 %

Current Ratio

1,16

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	455 000	481 000	353 000	369 000
Net Income	−396 000	−57 000	35 000	−10 000
Total Assets	214 000	240 000	65 000	55 000
Total Equity	30 000	22 000	−25 000	14 000

Income (NOK)	2022	2021	2020	2019
Revenue	455 000	481 000	353 000	369 000
Expenditure	848 000	538 000	318 000	379 000
Operating Profit	−393 000	−57 000	35 000	−10 000
Financial Income	0	0	0	0
Financial Costs	3 000	0	0	0
Financial Balance	−3 000	0	0	0
Earnings Before Tax	−396 000	−57 000	35 000	−10 000
Tax	0	0	0	0
Net Income	−396 000	−57 000	35 000	−10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	5 000	40 000
Total Current Assets	214 000	240 000	60 000	15 000
Total Assets	214 000	240 000	65 000	55 000
Total Retained Equity	0	−8 000	−55 000	−10 000
Total Equity	30 000	22 000	−25 000	14 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	184 000	218 000	90 000	41 000
Total Equity and Debt	214 000	240 000	65 000	55 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	455 000	481 000	353 000	368 000
Other Income	0	0	0	0
Revenue	455 000	481 000	353 000	369 000
Cost of Goods Sold	379 000	339 000	89 000	1 000
Salary Costs	205 000	52 000	14 000	174 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	848 000	538 000	318 000	379 000
Operating Profit	−393 000	−57 000	35 000	−10 000
Financial Income	0	0	0	0
Financial Costs	3 000	0	0	0
Financial Balance	−3 000	0	0	0
Dividends	0	0	0	0
Net Income	−396 000	−57 000	35 000	−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	5 000	40 000
Total Fixed Assets	0	0	5 000	40 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	106 000	8 000	6 000	5 000
Total Current Assets	214 000	240 000	60 000	15 000
Total Assets	214 000	240 000	65 000	55 000
Total Equity	30 000	22 000	−25 000	14 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	172 000	87 000	75 000	14 000
Unpaid Taxes	0	29 000	0	13 000
Dividends	0	0	0	0
Other Current Debt	12 000	102 000	15 000	13 000
Total Current Debt	184 000	218 000	90 000	41 000
Total Equity and Debt	214 000	240 000	65 000	55 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1 320 %	−259,09 %	−140 %	−71,43 %
Debt-to-Equity Ratio	0	0	−0	0
Operating Profit Margin	−86,37 %	−11,85 %	9,92 %	−2,71 %
Current Ratio	1,16	1,1	0,67	0,37
Quick Ratio	1,16	1,1	0,67	0,37
Equity Ratio	0,14	0,09	−0,38	0,25
Gross Profit Margin	16,7 %	29,52 %	74,79 %	99,73 %