FFO MED LARSEN AS

5918 FREKHAUG

Finances

Share Ownership

Return on Equity

3,23 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	55 000	29 000	126 000	48 000
Net Income	1 000	−17 000	12 000	16 000
Total Assets	0	0	0	30 000
Total Equity	31 000	31 000	61 000	47 000

Income (NOK)	2022	2021	2020	2019
Revenue	55 000	29 000	126 000	48 000
Expenditure	53 000	45 000	114 000	31 000
Operating Profit	1 000	−17 000	12 000	16 000
Financial Income	0	0	0	0
Financial Costs	−1 000	0	0	0
Financial Balance	1 000	0	0	0
Earnings Before Tax	1 000	−17 000	12 000	16 000
Tax	0	0	0	0
Net Income	1 000	−17 000	12 000	16 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	0	0	0	30 000
Total Assets	0	0	0	30 000
Total Retained Equity	0	0	0	0
Total Equity	31 000	31 000	61 000	47 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	31 000	31 000	61 000	47 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	55 000	29 000	126 000	48 000
Other Income	0	0	0	0
Revenue	55 000	29 000	126 000	48 000
Cost of Goods Sold	5 000	3 000	6 000	10 000
Salary Costs	48 000	38 000	82 000	9 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	53 000	45 000	114 000	31 000
Operating Profit	1 000	−17 000	12 000	16 000
Financial Income	0	0	0	0
Financial Costs	−1 000	0	0	0
Financial Balance	1 000	0	0	0
Dividends	0	0	0	0
Net Income	1 000	−17 000	12 000	16 000

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	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	30 000
Total Current Assets	0	0	0	30 000
Total Assets	0	0	0	30 000
Total Equity	31 000	31 000	61 000	47 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	31 000	31 000	61 000	47 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,23 %	−54,84 %	19,67 %	34,04 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,82 %	−58,62 %	9,52 %	33,33 %
Current Ratio	-	-	-	-
Quick Ratio	-	-	-	-
Equity Ratio	-	-	-	1,57
Gross Profit Margin	90,91 %	89,66 %	95,24 %	79,17 %