FUTT CONSULTING AS

1350 LOMMEDALEN

Finances

Return on Equity

113,27 %

Current Ratio

0,54

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020
Revenue	982 000	726 000	457 000
Net Income	−239 000	−112 000	107 000
Total Assets	145 000	237 000	195 000
Total Equity	−211 000	29 000	141 000

Income (NOK)	2022	2021	2020
Revenue	982 000	726 000	457 000
Expenditure	1 221 000	839 000	321 000
Operating Profit	−239 000	−112 000	137 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	−239 000	−112 000	137 000
Tax	0	0	30 000
Net Income	−239 000	−112 000	107 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	−45 000	−42 000	22 000
Total Current Assets	191 000	279 000	173 000
Total Assets	145 000	237 000	195 000
Total Retained Equity	−241 000	−5 000	107 000
Total Equity	−211 000	29 000	141 000
Total Long-Term Debt	0	0	0
Total Current Debt	356 000	208 000	54 000
Total Equity and Debt	145 000	237 000	195 000

Cash flow (NOK)	2022	2021	2020
Sales Income	982 000	726 000	457 000
Other Income	0	0	0
Revenue	982 000	726 000	457 000
Cost of Goods Sold	39 000	48 000	67 000
Salary Costs	992 000	631 000	101 000
Depreciation	3 000	1 000	0
Impairment	0	0	0
Expenditure	1 221 000	839 000	321 000
Operating Profit	−239 000	−112 000	137 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	−239 000	−112 000	107 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	13 000	16 000	0
Total Tangible Assets	13 000	16 000	0
Total Fiancial Fixed Assets	−58 000	−58 000	22 000
Total Fixed Assets	−45 000	−42 000	22 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	75 000	249 000	44 000
Total Current Assets	191 000	279 000	173 000
Total Assets	145 000	237 000	195 000
Total Equity	−211 000	29 000	141 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	19 000	−28 000	16 000
Unpaid Taxes	139 000	149 000	−1 000
Dividends	0	0	0
Other Current Debt	142 000	57 000	9 000
Total Current Debt	356 000	208 000	54 000
Total Equity and Debt	145 000	237 000	195 000

Financial indicators	2022	2021	2020
Return on Equity	113,27 %	−386,21 %	75,89 %
Debt-to-Equity Ratio	−0	0	0
Operating Profit Margin	−24,34 %	−15,43 %	29,98 %
Current Ratio	0,54	1,34	3,2
Quick Ratio	0,54	1,34	3,2
Equity Ratio	−1,46	0,12	0,72
Gross Profit Margin	96,03 %	93,39 %	85,34 %