FSK AS

3472 BØDALEN

Finances

Return on Equity

8,82 %

Current Ratio

1,41

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	834 000	816 000	675 000	210 000
Net Income	9 000	113 000	−2 000	108 000
Total Assets	259 000	406 000	241 000	242 000
Total Equity	102 000	243 000	130 000	132 000

Income (NOK)	2022	2021	2020	2019
Revenue	834 000	816 000	675 000	210 000
Expenditure	853 000	672 000	700 000	74 000
Operating Profit	−19 000	144 000	−25 000	137 000
Financial Income	28 000	0	23 000	0
Financial Costs	0	0	0	0
Financial Balance	28 000	0	23 000	0
Earnings Before Tax	9 000	144 000	−2 000	137 000
Tax	0	31 000	0	29 000
Net Income	9 000	113 000	−2 000	108 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	38 000	40 000	22 000	26 000
Total Current Assets	221 000	366 000	219 000	216 000
Total Assets	259 000	406 000	241 000	242 000
Total Retained Equity	79 000	220 000	106 000	108 000
Total Equity	102 000	243 000	130 000	132 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	157 000	163 000	111 000	110 000
Total Equity and Debt	259 000	406 000	241 000	242 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	834 000	816 000	675 000	210 000
Other Income	0	0	0	0
Revenue	834 000	816 000	675 000	210 000
Cost of Goods Sold	0	0	1 000	0
Salary Costs	679 000	478 000	574 000	64 000
Depreciation	6 000	1 000	0	0
Impairment	0	0	0	0
Expenditure	853 000	672 000	700 000	74 000
Operating Profit	−19 000	144 000	−25 000	137 000
Financial Income	28 000	0	23 000	0
Financial Costs	0	0	0	0
Financial Balance	28 000	0	23 000	0
Dividends	0	0	0	0
Net Income	9 000	113 000	−2 000	108 000

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	12 000	18 000	0	0
Total Tangible Assets	12 000	18 000	0	0
Total Fiancial Fixed Assets	26 000	22 000	22 000	26 000
Total Fixed Assets	38 000	40 000	22 000	26 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	221 000	366 000	197 000	63 000
Total Current Assets	221 000	366 000	219 000	216 000
Total Assets	259 000	406 000	241 000	242 000
Total Equity	102 000	243 000	130 000	132 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	16 000	32 000	10 000	2 000
Unpaid Taxes	68 000	49 000	39 000	73 000
Dividends	0	0	0	0
Other Current Debt	73 000	51 000	62 000	7 000
Total Current Debt	157 000	163 000	111 000	110 000
Total Equity and Debt	259 000	406 000	241 000	242 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,82 %	46,5 %	−1,54 %	81,82 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−2,28 %	17,65 %	−3,7 %	65,24 %
Current Ratio	1,41	2,25	1,97	1,96
Quick Ratio	1,41	2,25	1,97	1,96
Equity Ratio	0,39	0,6	0,54	0,55
Gross Profit Margin	100 %	100 %	99,85 %	100 %