FDAN AS

2008 FJERDINGBY

Finances

Return on Equity

7,14 %

Current Ratio

1,27

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	50 000	40 000	50 000	20 000
Net Income	12 000	103 000	21 000	8 000
Total Assets	782 000	635 000	509 000	38 000
Total Equity	168 000	155 000	59 000	38 000

Income (NOK)	2022	2021	2020	2019
Revenue	50 000	40 000	50 000	20 000
Expenditure	34 000	28 000	29 000	12 000
Operating Profit	16 000	12 000	21 000	8 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	16 000	12 000	21 000	8 000
Tax	4 000	29 000	0	0
Net Income	12 000	103 000	21 000	8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	782 000	635 000	509 000	38 000
Total Assets	782 000	635 000	509 000	38 000
Total Retained Equity	138 000	125 000	29 000	8 000
Total Equity	168 000	155 000	59 000	38 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	614 000	479 000	450 000	0
Total Equity and Debt	782 000	635 000	509 000	38 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	50 000	40 000	50 000	20 000
Other Income	0	0	0	0
Revenue	50 000	40 000	50 000	20 000
Cost of Goods Sold	0	0	9 000	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	34 000	28 000	29 000	12 000
Operating Profit	16 000	12 000	21 000	8 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	12 000	103 000	21 000	8 000

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	360 000	360 000	360 000	10 000
Cash, Bank	22 000	58 000	32 000	28 000
Total Current Assets	782 000	635 000	509 000	38 000
Total Assets	782 000	635 000	509 000	38 000
Total Equity	168 000	155 000	59 000	38 000
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	585 000	450 000	450 000	0
Total Current Debt	614 000	479 000	450 000	0
Total Equity and Debt	782 000	635 000	509 000	38 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,14 %	66,45 %	35,59 %	21,05 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	32 %	30 %	42 %	40 %
Current Ratio	1,27	1,33	1,13	-
Quick Ratio	1,27	1,33	1,13	-
Equity Ratio	0,21	0,24	0,12	1
Gross Profit Margin	100 %	100 %	82 %	100 %