FAGSPILL AS

0482 OSLO

Finances

Share Ownership

Return on Equity

−26,87 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 000	483 000	0	100 000
Net Income	−18 000	30 000	−76 000	57 000
Total Assets	68 000	59 000	5 000	107 000
Total Equity	67 000	84 000	5 000	81 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 000	483 000	0	100 000
Expenditure	26 000	463 000	76 000	28 000
Operating Profit	−19 000	20 000	−76 000	72 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	−20 000	20 000	−76 000	72 000
Tax	−2 000	−10 000	0	15 000
Net Income	−18 000	30 000	−76 000	57 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	68 000	59 000	5 000	107 000
Total Assets	68 000	59 000	5 000	107 000
Total Retained Equity	37 000	60 000	−19 000	57 000
Total Equity	67 000	84 000	5 000	81 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 000	−25 000	0	25 000
Total Equity and Debt	68 000	59 000	5 000	107 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 000	483 000	0	100 000
Other Income	0	0	0	0
Revenue	7 000	483 000	0	100 000
Cost of Goods Sold	0	170 000	0	0
Salary Costs	2 000	8 000	5 000	9 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	26 000	463 000	76 000	28 000
Operating Profit	−19 000	20 000	−76 000	72 000
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	−18 000	30 000	−76 000	57 000

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	67 000	53 000	5 000	107 000
Total Current Assets	68 000	59 000	5 000	107 000
Total Assets	68 000	59 000	5 000	107 000
Total Equity	67 000	84 000	5 000	81 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	35 000	0	6 000
Unpaid Taxes	0	−64 000	0	0
Dividends	0	0	0	0
Other Current Debt	0	−1 000	0	5 000
Total Current Debt	1 000	−25 000	0	25 000
Total Equity and Debt	68 000	59 000	5 000	107 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−26,87 %	35,71 %	−1 520 %	70,37 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−271,43 %	4,14 %	-	72 %
Current Ratio	68	−2,36	-	4,28
Quick Ratio	68	−2,36	-	4,28
Equity Ratio	0,99	1,42	1	0,76
Gross Profit Margin	100 %	64,8 %	-	100 %