FOMO WORKS AS

4313 SANDNES

Finances

Share Ownership

Return on Equity

264,75 %

Current Ratio

0,73

Debt-to-Equity Ratio

2,64

Key figures (NOK)	2022	2021	2020	2019
Revenue	47 793 000	29 272 000	7 337 000	863 000
Net Income	4 154 000	1 161 000	−4 098 000	−683 000
Total Assets	32 520 000	34 383 000	16 277 000	4 941 000
Total Equity	1 569 000	−2 585 000	−2 751 000	−653 000

Income (NOK)	2022	2021	2020	2019
Revenue	47 793 000	29 272 000	7 337 000	863 000
Expenditure	43 500 000	27 850 000	11 404 000	1 505 000
Operating Profit	4 293 000	1 423 000	−4 067 000	−642 000
Financial Income	4 000	191 000	56 000	0
Financial Costs	143 000	453 000	87 000	42 000
Financial Balance	−139 000	−262 000	−31 000	−42 000
Earnings Before Tax	4 154 000	1 161 000	−4 098 000	−683 000
Tax	0	0	0	0
Net Income	4 154 000	1 161 000	−4 098 000	−683 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 885 000	17 515 000	9 389 000	2 865 000
Total Current Assets	19 635 000	16 868 000	6 887 000	2 076 000
Total Assets	32 520 000	34 383 000	16 277 000	4 941 000
Total Retained Equity	−461 000	−4 615 000	−4 781 000	−683 000
Total Equity	1 569 000	−2 585 000	−2 751 000	−653 000
Total Long-Term Debt	4 138 000	14 675 000	0	0
Total Current Debt	26 813 000	22 293 000	19 028 000	5 594 000
Total Equity and Debt	32 520 000	34 383 000	16 277 000	4 941 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	47 793 000	29 272 000	7 337 000	36 000
Other Income	0	0	0	827 000
Revenue	47 793 000	29 272 000	7 337 000	863 000
Cost of Goods Sold	13 095 000	4 797 000	553 000	16 000
Salary Costs	2 027 000	282 000	814 000	345 000
Depreciation	1 683 000	1 192 000	500 000	32 000
Impairment	0	0	0	0
Expenditure	43 500 000	27 850 000	11 404 000	1 505 000
Operating Profit	4 293 000	1 423 000	−4 067 000	−642 000
Financial Income	4 000	191 000	56 000	0
Financial Costs	143 000	453 000	87 000	42 000
Financial Balance	−139 000	−262 000	−31 000	−42 000
Dividends	0	0	0	0
Net Income	4 154 000	1 161 000	−4 098 000	−683 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	59 000	80 000	76 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	12 885 000	12 618 000	7 374 000	877 000
Total Tangible Assets	12 885 000	12 618 000	7 374 000	877 000
Total Fiancial Fixed Assets	0	4 838 000	1 935 000	1 912 000
Total Fixed Assets	12 885 000	17 515 000	9 389 000	2 865 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 459 000	3 961 000	567 000	757 000
Total Current Assets	19 635 000	16 868 000	6 887 000	2 076 000
Total Assets	32 520 000	34 383 000	16 277 000	4 941 000
Total Equity	1 569 000	−2 585 000	−2 751 000	−653 000
Short-Term Group Debt	59 000	0	8 726 000	3 242 000
Total Long-Term Debt	4 138 000	14 675 000	0	0
Creditors	14 499 000	5 475 000	3 503 000	1 616 000
Unpaid Taxes	109 000	909 000	279 000	59 000
Dividends	0	0	0	0
Other Current Debt	12 146 000	15 909 000	6 520 000	677 000
Total Current Debt	26 813 000	22 293 000	19 028 000	5 594 000
Total Equity and Debt	32 520 000	34 383 000	16 277 000	4 941 000

Financial indicators	2022	2021	2020	2019
Return on Equity	264,75 %	−44,91 %	148,96 %	104,59 %
Debt-to-Equity Ratio	2,64	−5,68	−0	−0
Operating Profit Margin	8,98 %	4,86 %	−55,43 %	−74,39 %
Current Ratio	0,73	0,76	0,36	0,37
Quick Ratio	0,73	0,76	0,36	0,37
Equity Ratio	0,05	−0,08	−0,17	−0,13
Gross Profit Margin	72,6 %	83,61 %	92,46 %	98,15 %