FJORD FUZZ AS

5019 BERGEN

Finances

Share Ownership

Return on Equity

−61,9 %

Current Ratio

1,93

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 530 000	1 480 000	88 000	1 000
Net Income	−65 000	130 000	38 000	−23 000
Total Assets	201 000	352 000	48 000	1 000
Total Equity	105 000	170 000	40 000	1 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 530 000	1 480 000	88 000	1 000
Expenditure	1 641 000	1 299 000	46 000	25 000
Operating Profit	−110 000	181 000	42 000	−23 000
Financial Income	56 000	3 000	1 000	0
Financial Costs	11 000	17 000	2 000	0
Financial Balance	45 000	−14 000	−1 000	0
Earnings Before Tax	−65 000	167 000	41 000	−23 000
Tax	0	37 000	3 000	0
Net Income	−65 000	130 000	38 000	−23 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 000	21 000	0	0
Total Current Assets	185 000	331 000	48 000	1 000
Total Assets	201 000	352 000	48 000	1 000
Total Retained Equity	75 000	146 000	15 000	−23 000
Total Equity	105 000	170 000	40 000	1 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	96 000	181 000	8 000	0
Total Equity and Debt	201 000	352 000	48 000	1 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 530 000	1 480 000	88 000	0
Other Income	0	0	0	1 000
Revenue	1 530 000	1 480 000	88 000	1 000
Cost of Goods Sold	491 000	476 000	34 000	22 000
Salary Costs	549 000	742 000	0	0
Depreciation	5 000	3 000	0	0
Impairment	0	0	0	0
Expenditure	1 641 000	1 299 000	46 000	25 000
Operating Profit	−110 000	181 000	42 000	−23 000
Financial Income	56 000	3 000	1 000	0
Financial Costs	11 000	17 000	2 000	0
Financial Balance	45 000	−14 000	−1 000	0
Dividends	0	0	0	0
Net Income	−65 000	130 000	38 000	−23 000

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	16 000	21 000	0	0
Total Tangible Assets	16 000	21 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	16 000	21 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	162 000	314 000	48 000	1 000
Total Current Assets	185 000	331 000	48 000	1 000
Total Assets	201 000	352 000	48 000	1 000
Total Equity	105 000	170 000	40 000	1 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	15 000	0	0	0
Unpaid Taxes	12 000	66 000	0	0
Dividends	0	0	0	0
Other Current Debt	69 000	79 000	6 000	0
Total Current Debt	96 000	181 000	8 000	0
Total Equity and Debt	201 000	352 000	48 000	1 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−61,9 %	76,47 %	95 %	−2 300 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−7,19 %	12,23 %	47,73 %	−2 300 %
Current Ratio	1,93	1,83	6	-
Quick Ratio	1,93	1,83	6	-
Equity Ratio	0,52	0,48	0,83	1
Gross Profit Margin	67,91 %	67,84 %	61,36 %	−2 100 %