FABWOX AS

0565 OSLO

Finances

Return on Equity

47,05 %

Current Ratio

2,24

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 459 000	1 742 000	1 322 000	635 000
Net Income	741 000	909 000	558 000	332 000
Total Assets	2 492 000	1 679 000	1 179 000	918 000
Total Equity	1 575 000	1 283 000	514 000	356 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 459 000	1 742 000	1 322 000	635 000
Expenditure	509 000	670 000	605 000	211 000
Operating Profit	951 000	1 072 000	716 000	424 000
Financial Income	0	98 000	0	0
Financial Costs	0	25 000	1 000	0
Financial Balance	0	73 000	−1 000	0
Earnings Before Tax	951 000	1 145 000	716 000	424 000
Tax	209 000	236 000	158 000	92 000
Net Income	741 000	909 000	558 000	332 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	440 000	6 000	200 000	0
Total Current Assets	2 052 000	1 673 000	978 000	918 000
Total Assets	2 492 000	1 679 000	1 179 000	918 000
Total Retained Equity	1 545 000	1 253 000	484 000	326 000
Total Equity	1 575 000	1 283 000	514 000	356 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	917 000	396 000	664 000	562 000
Total Equity and Debt	2 492 000	1 679 000	1 179 000	918 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 459 000	1 742 000	1 322 000	635 000
Other Income	0	0	0	0
Revenue	1 459 000	1 742 000	1 322 000	635 000
Cost of Goods Sold	27 000	0	0	0
Salary Costs	450 000	634 000	567 000	210 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	509 000	670 000	605 000	211 000
Operating Profit	951 000	1 072 000	716 000	424 000
Financial Income	0	98 000	0	0
Financial Costs	0	25 000	1 000	0
Financial Balance	0	73 000	−1 000	0
Dividends	450 000	140 000	400 000	0
Net Income	741 000	909 000	558 000	332 000

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	440 000	6 000	200 000	0
Total Fixed Assets	440 000	6 000	200 000	0
Stock	0	0	0	0
Total Investments	1 275 000	573 000	0	0
Cash, Bank	281 000	255 000	684 000	284 000
Total Current Assets	2 052 000	1 673 000	978 000	918 000
Total Assets	2 492 000	1 679 000	1 179 000	918 000
Total Equity	1 575 000	1 283 000	514 000	356 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	3 000	3 000	0
Unpaid Taxes	258 000	0	99 000	0
Dividends	450 000	140 000	400 000	0
Other Current Debt	0	17 000	5 000	470 000
Total Current Debt	917 000	396 000	664 000	562 000
Total Equity and Debt	2 492 000	1 679 000	1 179 000	918 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,05 %	70,85 %	108,56 %	93,26 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	65,18 %	61,54 %	54,16 %	66,77 %
Current Ratio	2,24	4,22	1,47	1,63
Quick Ratio	2,24	4,22	1,47	1,63
Equity Ratio	0,63	0,76	0,44	0,39
Gross Profit Margin	98,15 %	100 %	100 %	100 %