FUELED AS

5301 KLEPPESTØ

Finances

Share Ownership

Return on Equity

64 %

Current Ratio

2,93

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	3 176 000	4 479 000	1 003 000
Net Income	1 390 000	888 000	164 000
Total Assets	2 600 000	1 529 000	407 000
Total Equity	2 172 000	782 000	194 000

Income (NOK)	2022	2021	2020
Revenue	3 176 000	4 479 000	1 003 000
Expenditure	1 421 000	3 341 000	793 000
Operating Profit	1 755 000	1 139 000	210 000
Financial Income	28 000	0	0
Financial Costs	1 000	0	0
Financial Balance	27 000	0	0
Earnings Before Tax	1 782 000	1 139 000	210 000
Tax	392 000	251 000	46 000
Net Income	1 390 000	888 000	164 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	1 348 000	22 000	22 000
Total Current Assets	1 251 000	1 507 000	386 000
Total Assets	2 600 000	1 529 000	407 000
Total Retained Equity	2 142 000	752 000	164 000
Total Equity	2 172 000	782 000	194 000
Total Long-Term Debt	0	0	0
Total Current Debt	427 000	747 000	213 000
Total Equity and Debt	2 600 000	1 529 000	407 000

Cash flow (NOK)	2022	2021	2020
Sales Income	3 176 000	4 479 000	1 003 000
Other Income	0	0	0
Revenue	3 176 000	4 479 000	1 003 000
Cost of Goods Sold	1 294 000	2 840 000	728 000
Salary Costs	0	16 000	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	1 421 000	3 341 000	793 000
Operating Profit	1 755 000	1 139 000	210 000
Financial Income	28 000	0	0
Financial Costs	1 000	0	0
Financial Balance	27 000	0	0
Dividends	0	300 000	0
Net Income	1 390 000	888 000	164 000

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	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	1 348 000	22 000	22 000
Total Fixed Assets	1 348 000	22 000	22 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	186 000	749 000	124 000
Total Current Assets	1 251 000	1 507 000	386 000
Total Assets	2 600 000	1 529 000	407 000
Total Equity	2 172 000	782 000	194 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	33 000	161 000	166 000
Unpaid Taxes	0	33 000	1 000
Dividends	0	300 000	0
Other Current Debt	2 000	2 000	0
Total Current Debt	427 000	747 000	213 000
Total Equity and Debt	2 600 000	1 529 000	407 000

Financial indicators	2022	2021	2020
Return on Equity	64 %	113,55 %	84,54 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	55,26 %	25,43 %	20,94 %
Current Ratio	2,93	2,02	1,81
Quick Ratio	2,93	2,02	1,81
Equity Ratio	0,84	0,51	0,48
Gross Profit Margin	59,26 %	36,59 %	27,42 %