FYKSEN TAKST AS

7037 TRONDHEIM

Finances

Share Ownership

Return on Equity

8,43 %

Current Ratio

1,23

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 148 000	9 336 000	7 496 000	4 216 000
Net Income	121 000	821 000	821 000	478 000
Total Assets	3 066 000	3 687 000	2 831 000	1 716 000
Total Equity	1 436 000	1 315 000	894 000	473 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 148 000	9 336 000	7 496 000	4 216 000
Expenditure	6 988 000	8 272 000	6 432 000	3 598 000
Operating Profit	160 000	1 064 000	1 064 000	618 000
Financial Income	0	0	0	0
Financial Costs	3 000	4 000	1 000	0
Financial Balance	−3 000	−4 000	−1 000	0
Earnings Before Tax	157 000	1 060 000	1 064 000	619 000
Tax	36 000	239 000	243 000	140 000
Net Income	121 000	821 000	821 000	478 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 119 000	935 000	130 000	0
Total Current Assets	1 947 000	2 752 000	2 701 000	1 716 000
Total Assets	3 066 000	3 687 000	2 831 000	1 716 000
Total Retained Equity	1 236 000	1 115 000	694 000	273 000
Total Equity	1 436 000	1 315 000	894 000	473 000
Total Long-Term Debt	51 000	30 000	4 000	0
Total Current Debt	1 579 000	2 342 000	1 933 000	1 242 000
Total Equity and Debt	3 066 000	3 687 000	2 831 000	1 716 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 148 000	9 336 000	7 496 000	4 216 000
Other Income	0	0	0	0
Revenue	7 148 000	9 336 000	7 496 000	4 216 000
Cost of Goods Sold	0	0	0	0
Salary Costs	5 657 000	6 349 000	5 295 000	2 998 000
Depreciation	137 000	81 000	13 000	0
Impairment	0	0	0	0
Expenditure	6 988 000	8 272 000	6 432 000	3 598 000
Operating Profit	160 000	1 064 000	1 064 000	618 000
Financial Income	0	0	0	0
Financial Costs	3 000	4 000	1 000	0
Financial Balance	−3 000	−4 000	−1 000	0
Dividends	0	400 000	400 000	200 000
Net Income	121 000	821 000	821 000	478 000

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	1 043 000	859 000	130 000	0
Total Tangible Assets	1 043 000	859 000	130 000	0
Total Fiancial Fixed Assets	76 000	76 000	0	0
Total Fixed Assets	1 119 000	935 000	130 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 214 000	2 006 000	2 422 000	1 321 000
Total Current Assets	1 947 000	2 752 000	2 701 000	1 716 000
Total Assets	3 066 000	3 687 000	2 831 000	1 716 000
Total Equity	1 436 000	1 315 000	894 000	473 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	51 000	30 000	4 000	0
Creditors	99 000	63 000	70 000	61 000
Unpaid Taxes	680 000	818 000	538 000	386 000
Dividends	0	400 000	400 000	200 000
Other Current Debt	785 000	848 000	686 000	456 000
Total Current Debt	1 579 000	2 342 000	1 933 000	1 242 000
Total Equity and Debt	3 066 000	3 687 000	2 831 000	1 716 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,43 %	62,43 %	91,83 %	101,06 %
Debt-to-Equity Ratio	0,04	0,02	0	0
Operating Profit Margin	2,24 %	11,4 %	14,19 %	14,66 %
Current Ratio	1,23	1,18	1,4	1,38
Quick Ratio	1,23	1,18	1,4	1,38
Equity Ratio	0,47	0,36	0,32	0,28
Gross Profit Margin	100 %	100 %	100 %	100 %