FUSE IDENTITIES AS

0190 OSLO

Finances

Share Ownership

Return on Equity

63,35 %

Current Ratio

4,57

Debt-to-Equity Ratio

1,36

Key figures (NOK)	2022	2021	2020
Revenue	619 000	614 000	940 000
Net Income	204 000	16 000	77 000
Total Assets	806 000	553 000	180 000
Total Equity	322 000	118 000	101 000

Income (NOK)	2022	2021	2020
Revenue	619 000	614 000	940 000
Expenditure	360 000	586 000	781 000
Operating Profit	258 000	28 000	159 000
Financial Income	5 000	0	9 000
Financial Costs	0	5 000	71 000
Financial Balance	5 000	−5 000	−62 000
Earnings Before Tax	263 000	23 000	97 000
Tax	59 000	6 000	20 000
Net Income	204 000	16 000	77 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	591 000	100 000	30 000
Total Current Assets	215 000	453 000	150 000
Total Assets	806 000	553 000	180 000
Total Retained Equity	292 000	88 000	71 000
Total Equity	322 000	118 000	101 000
Total Long-Term Debt	437 000	350 000	0
Total Current Debt	47 000	85 000	79 000
Total Equity and Debt	806 000	553 000	180 000

Cash flow (NOK)	2022	2021	2020
Sales Income	193 000	340 000	940 000
Other Income	426 000	274 000	0
Revenue	619 000	614 000	940 000
Cost of Goods Sold	0	493 000	756 000
Salary Costs	0	0	0
Depreciation	258 000	29 000	0
Impairment	0	0	0
Expenditure	360 000	586 000	781 000
Operating Profit	258 000	28 000	159 000
Financial Income	5 000	0	9 000
Financial Costs	0	5 000	71 000
Financial Balance	5 000	−5 000	−62 000
Dividends	0	0	0
Net Income	204 000	16 000	77 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	591 000	100 000	30 000
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	591 000	100 000	30 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	129 000	366 000	65 000
Total Current Assets	215 000	453 000	150 000
Total Assets	806 000	553 000	180 000
Total Equity	322 000	118 000	101 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	437 000	350 000	0
Creditors	0	2 000	57 000
Unpaid Taxes	0	0	2 000
Dividends	0	0	0
Other Current Debt	−10 000	76 000	0
Total Current Debt	47 000	85 000	79 000
Total Equity and Debt	806 000	553 000	180 000

Financial indicators	2022	2021	2020
Return on Equity	63,35 %	13,56 %	76,24 %
Debt-to-Equity Ratio	1,36	2,97	0
Operating Profit Margin	41,68 %	4,56 %	16,91 %
Current Ratio	4,57	5,33	1,9
Quick Ratio	4,57	5,33	1,9
Equity Ratio	0,4	0,21	0,56
Gross Profit Margin	100 %	19,71 %	19,57 %