FUSA MUR OG PUSS AS

5641 FUSA

Finances

Share Ownership

Return on Equity

45,16 %

Current Ratio

1,52

Debt-to-Equity Ratio

4,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	368 000	315 000	358 000	175 000
Net Income	14 000	−63 000	−52 000	107 000
Total Assets	189 000	221 000	313 000	179 000
Total Equity	31 000	17 000	79 000	131 000

Income (NOK)	2022	2021	2020	2019
Revenue	368 000	315 000	358 000	175 000
Expenditure	344 000	351 000	419 000	40 000
Operating Profit	24 000	−36 000	−61 000	136 000
Financial Income	0	0	0	0
Financial Costs	9 000	13 000	6 000	0
Financial Balance	−9 000	−13 000	−6 000	0
Earnings Before Tax	14 000	−49 000	−67 000	136 000
Tax	0	15 000	−15 000	29 000
Net Income	14 000	−63 000	−52 000	107 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	138 000	166 000	225 000	0
Total Current Assets	50 000	55 000	88 000	179 000
Total Assets	189 000	221 000	313 000	179 000
Total Retained Equity	1 000	−13 000	55 000	107 000
Total Equity	31 000	17 000	79 000	131 000
Total Long-Term Debt	125 000	163 000	198 000	0
Total Current Debt	33 000	42 000	36 000	48 000
Total Equity and Debt	189 000	221 000	313 000	179 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	368 000	315 000	358 000	129 000
Other Income	0	0	0	47 000
Revenue	368 000	315 000	358 000	175 000
Cost of Goods Sold	77 000	31 000	75 000	7 000
Salary Costs	165 000	193 000	135 000	0
Depreciation	48 000	44 000	11 000	0
Impairment	0	0	0	0
Expenditure	344 000	351 000	419 000	40 000
Operating Profit	24 000	−36 000	−61 000	136 000
Financial Income	0	0	0	0
Financial Costs	9 000	13 000	6 000	0
Financial Balance	−9 000	−13 000	−6 000	0
Dividends	0	0	0	0
Net Income	14 000	−63 000	−52 000	107 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	15 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	138 000	166 000	210 000	0
Total Tangible Assets	138 000	166 000	210 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	138 000	166 000	225 000	0
Stock	1 000	1 000	2 000	0
Total Investments	0	0	0	0
Cash, Bank	26 000	13 000	10 000	149 000
Total Current Assets	50 000	55 000	88 000	179 000
Total Assets	189 000	221 000	313 000	179 000
Total Equity	31 000	17 000	79 000	131 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	125 000	163 000	198 000	0
Creditors	1 000	9 000	14 000	1 000
Unpaid Taxes	9 000	15 000	9 000	19 000
Dividends	0	0	0	0
Other Current Debt	22 000	18 000	13 000	0
Total Current Debt	33 000	42 000	36 000	48 000
Total Equity and Debt	189 000	221 000	313 000	179 000

Financial indicators	2022	2021	2020	2019
Return on Equity	45,16 %	−370,59 %	−65,82 %	81,68 %
Debt-to-Equity Ratio	4,03	9,59	2,51	0
Operating Profit Margin	6,52 %	−11,43 %	−17,04 %	77,71 %
Current Ratio	1,52	1,31	2,44	3,73
Quick Ratio	1,56	1,34	2,59	3,73
Equity Ratio	0,16	0,08	0,25	0,73
Gross Profit Margin	79,08 %	90,16 %	79,05 %	96 %