FANTASTIC AS

4313 SANDNES

Finances

Share Ownership

Return on Equity

49,41 %

Current Ratio

2,51

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 960 000	1 351 000	358 000	0
Net Income	418 000	378 000	39 000	−12 000
Total Assets	1 335 000	832 000	124 000	23 000
Total Equity	846 000	428 000	50 000	11 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 960 000	1 351 000	358 000	0
Expenditure	1 436 000	868 000	312 000	12 000
Operating Profit	525 000	483 000	46 000	−12 000
Financial Income	12 000	1 000	0	0
Financial Costs	1 000	0	1 000	0
Financial Balance	11 000	1 000	−1 000	0
Earnings Before Tax	536 000	484 000	45 000	−12 000
Tax	118 000	106 000	6 000	0
Net Income	418 000	378 000	39 000	−12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	117 000	0	0	0
Total Current Assets	1 218 000	832 000	124 000	23 000
Total Assets	1 335 000	832 000	124 000	23 000
Total Retained Equity	816 000	405 000	27 000	−12 000
Total Equity	846 000	428 000	50 000	11 000
Total Long-Term Debt	4 000	0	0	0
Total Current Debt	486 000	404 000	74 000	12 000
Total Equity and Debt	1 335 000	832 000	124 000	23 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 960 000	1 351 000	358 000	0
Other Income	0	0	0	0
Revenue	1 960 000	1 351 000	358 000	0
Cost of Goods Sold	310 000	240 000	85 000	3 000
Salary Costs	943 000	459 000	104 000	0
Depreciation	8 000	0	0	0
Impairment	0	0	0	0
Expenditure	1 436 000	868 000	312 000	12 000
Operating Profit	525 000	483 000	46 000	−12 000
Financial Income	12 000	1 000	0	0
Financial Costs	1 000	0	1 000	0
Financial Balance	11 000	1 000	−1 000	0
Dividends	0	0	0	0
Net Income	418 000	378 000	39 000	−12 000

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	117 000	0	0	0
Total Tangible Assets	117 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	117 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	761 000	590 000	63 000	23 000
Total Current Assets	1 218 000	832 000	124 000	23 000
Total Assets	1 335 000	832 000	124 000	23 000
Total Equity	846 000	428 000	50 000	11 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 000	0	0	0
Creditors	23 000	17 000	16 000	2 000
Unpaid Taxes	203 000	177 000	13 000	0
Dividends	0	0	0	0
Other Current Debt	145 000	103 000	38 000	10 000
Total Current Debt	486 000	404 000	74 000	12 000
Total Equity and Debt	1 335 000	832 000	124 000	23 000

Financial indicators	2022	2021	2020	2019
Return on Equity	49,41 %	88,32 %	78 %	−109,09 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	26,79 %	35,75 %	12,85 %	-
Current Ratio	2,51	2,06	1,68	1,92
Quick Ratio	2,51	2,06	1,68	1,92
Equity Ratio	0,63	0,51	0,4	0,48
Gross Profit Margin	84,18 %	82,24 %	76,26 %	-