FENRIR FITNESS AS

1684 VESTERØY

Finances

Share Ownership

Return on Equity

32,87 %

Current Ratio

0,04

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	489 000	194 000	95 000	0
Net Income	−165 000	−229 000	−131 000	−7 000
Total Assets	545 000	649 000	444 000	31 000
Total Equity	−502 000	−337 000	−108 000	23 000

Income (NOK)	2022	2021	2020	2019
Revenue	489 000	194 000	95 000	0
Expenditure	654 000	422 000	224 000	9 000
Operating Profit	−164 000	−229 000	−129 000	−9 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−165 000	−229 000	−129 000	−9 000
Tax	0	0	2 000	−2 000
Net Income	−165 000	−229 000	−131 000	−7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	499 000	516 000	404 000	2 000
Total Current Assets	45 000	134 000	40 000	29 000
Total Assets	545 000	649 000	444 000	31 000
Total Retained Equity	−532 000	−367 000	−138 000	−7 000
Total Equity	−502 000	−337 000	−108 000	23 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 046 000	986 000	553 000	8 000
Total Equity and Debt	545 000	649 000	444 000	31 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	489 000	194 000	95 000	0
Other Income	0	0	0	0
Revenue	489 000	194 000	95 000	0
Cost of Goods Sold	243 000	83 000	56 000	0
Salary Costs	0	0	1 000	0
Depreciation	50 000	30 000	3 000	0
Impairment	0	0	0	0
Expenditure	654 000	422 000	224 000	9 000
Operating Profit	−164 000	−229 000	−129 000	−9 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−165 000	−229 000	−131 000	−7 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	2 000
Real Eastate	245 000	260 000	252 000	0
Machinery and Plant Facilities	86 000	109 000	0	0
Fixtures	169 000	146 000	152 000	0
Total Tangible Assets	499 000	516 000	404 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	499 000	516 000	404 000	2 000
Stock	16 000	48 000	20 000	0
Total Investments	0	0	0	0
Cash, Bank	9 000	22 000	16 000	29 000
Total Current Assets	45 000	134 000	40 000	29 000
Total Assets	545 000	649 000	444 000	31 000
Total Equity	−502 000	−337 000	−108 000	23 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	21 000	71 000	0	8 000
Unpaid Taxes	0	0	−56 000	0
Dividends	0	0	0	0
Other Current Debt	1 025 000	915 000	609 000	0
Total Current Debt	1 046 000	986 000	553 000	8 000
Total Equity and Debt	545 000	649 000	444 000	31 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32,87 %	67,95 %	121,3 %	−30,43 %
Debt-to-Equity Ratio	−0	−0	−0	0
Operating Profit Margin	−33,54 %	−118,04 %	−135,79 %	-
Current Ratio	0,04	0,14	0,07	3,63
Quick Ratio	0,04	0,14	0,08	3,63
Equity Ratio	−0,92	−0,52	−0,24	0,74
Gross Profit Margin	50,31 %	57,22 %	41,05 %	-