FAUSKE DESIGN AS

3048 DRAMMEN

Finances

Share Ownership

Return on Equity

42,06 %

Current Ratio

2,34

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	515 000	130 000	28 000	4 000
Net Income	45 000	80 000	10 000	−3 000
Total Assets	187 000	169 000	54 000	44 000
Total Equity	107 000	62 000	32 000	22 000

Income (NOK)	2022	2021	2020	2019
Revenue	515 000	130 000	28 000	4 000
Expenditure	455 000	28 000	18 000	7 000
Operating Profit	60 000	102 000	10 000	−3 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	60 000	102 000	10 000	−3 000
Tax	15 000	22 000	0	0
Net Income	45 000	80 000	10 000	−3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	16 000	30 000	37 000
Total Current Assets	187 000	153 000	23 000	6 000
Total Assets	187 000	169 000	54 000	44 000
Total Retained Equity	77 000	37 000	7 000	−3 000
Total Equity	107 000	62 000	32 000	22 000
Total Long-Term Debt	0	0	22 000	22 000
Total Current Debt	80 000	107 000	0	0
Total Equity and Debt	187 000	169 000	54 000	44 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	484 000	118 000	0	0
Other Income	31 000	12 000	28 000	4 000
Revenue	515 000	130 000	28 000	4 000
Cost of Goods Sold	0	0	0	0
Salary Costs	428 000	0	0	0
Depreciation	9 000	14 000	14 000	5 000
Impairment	0	0	0	0
Expenditure	455 000	28 000	18 000	7 000
Operating Profit	60 000	102 000	10 000	−3 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	50 000	0	0
Net Income	45 000	80 000	10 000	−3 000

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	9 000	23 000	37 000
Total Tangible Assets	0	9 000	23 000	37 000
Total Fiancial Fixed Assets	0	7 000	7 000	0
Total Fixed Assets	0	16 000	30 000	37 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	164 000	130 000	23 000	4 000
Total Current Assets	187 000	153 000	23 000	6 000
Total Assets	187 000	169 000	54 000	44 000
Total Equity	107 000	62 000	32 000	22 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	22 000	22 000
Creditors	1 000	0	0	0
Unpaid Taxes	27 000	25 000	0	0
Dividends	0	50 000	0	0
Other Current Debt	40 000	9 000	0	0
Total Current Debt	80 000	107 000	0	0
Total Equity and Debt	187 000	169 000	54 000	44 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,06 %	129,03 %	31,25 %	−13,64 %
Debt-to-Equity Ratio	0	0	0,69	1
Operating Profit Margin	11,65 %	78,46 %	35,71 %	−75 %
Current Ratio	2,34	1,43	-	-
Quick Ratio	2,34	1,43	-	-
Equity Ratio	0,57	0,37	0,59	0,5
Gross Profit Margin	100 %	100 %	100 %	100 %