FDV SERVICES AS

0495 OSLO

Finances

Share Ownership

Return on Equity

840,54 %

Current Ratio

1,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 547 000	2 523 000	2 141 000	0
Net Income	622 000	487 000	285 000	0
Total Assets	1 484 000	1 160 000	946 000	30 000
Total Equity	74 000	102 000	115 000	30 000

Income (NOK)	2022	2021	2020
Revenue	3 547 000	2 523 000	2 141 000
Expenditure	2 754 000	1 903 000	1 778 000
Operating Profit	793 000	620 000	364 000
Financial Income	6 000	4 000	1 000
Financial Costs	0	0	0
Financial Balance	6 000	4 000	1 000
Earnings Before Tax	798 000	624 000	365 000
Tax	176 000	137 000	80 000
Net Income	622 000	487 000	285 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 484 000	1 160 000	946 000	30 000
Total Assets	1 484 000	1 160 000	946 000	30 000
Total Retained Equity	44 000	72 000	85 000	0
Total Equity	74 000	102 000	115 000	30 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 410 000	1 059 000	831 000	0
Total Equity and Debt	1 484 000	1 160 000	946 000	30 000

Cash flow (NOK)	2022	2021	2020
Sales Income	3 547 000	2 523 000	2 141 000
Other Income	0	0	0
Revenue	3 547 000	2 523 000	2 141 000
Cost of Goods Sold	229 000	69 000	147 000
Salary Costs	2 226 000	1 607 000	1 412 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	2 754 000	1 903 000	1 778 000
Operating Profit	793 000	620 000	364 000
Financial Income	6 000	4 000	1 000
Financial Costs	0	0	0
Financial Balance	6 000	4 000	1 000
Dividends	650 000	500 000	200 000
Net Income	622 000	487 000	285 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 466 000	1 115 000	783 000	30 000
Total Current Assets	1 484 000	1 160 000	946 000	30 000
Total Assets	1 484 000	1 160 000	946 000	30 000
Total Equity	74 000	102 000	115 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	12 000	16 000	8 000	0
Unpaid Taxes	320 000	200 000	217 000	0
Dividends	650 000	500 000	200 000	0
Other Current Debt	252 000	205 000	325 000	0
Total Current Debt	1 410 000	1 059 000	831 000	0
Total Equity and Debt	1 484 000	1 160 000	946 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	840,54 %	477,45 %	247,83 %	0 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	22,36 %	24,57 %	17 %	-
Current Ratio	1,05	1,1	1,14	-
Quick Ratio	1,05	1,1	1,14	-
Equity Ratio	0,05	0,09	0,12	1
Gross Profit Margin	93,54 %	97,27 %	93,13 %	-