FIELDBUS INTERNATIONAL AS

0381 OSLO

Finances

Share Ownership

Return on Equity

−6,17 %

Current Ratio

1,55

Debt-to-Equity Ratio

1,67

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 007 000	5 186 000	8 078 000	10 568 000
Net Income	−95 000	−641 000	144 000	469 000
Total Assets	7 252 000	5 101 000	4 918 000	5 360 000
Total Equity	1 540 000	1 635 000	2 020 000	1 317 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 007 000	5 186 000	8 078 000	10 568 000
Expenditure	6 945 000	5 638 000	7 714 000	9 948 000
Operating Profit	61 000	−452 000	364 000	621 000
Financial Income	118 000	36 000	244 000	113 000
Financial Costs	274 000	225 000	465 000	265 000
Financial Balance	−156 000	−189 000	−221 000	−152 000
Earnings Before Tax	−95 000	−641 000	144 000	469 000
Tax	0	0	0	0
Net Income	−95 000	−641 000	144 000	469 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 394 000	1 929 000	1 627 000	939 000
Total Current Assets	4 858 000	3 172 000	3 291 000	4 421 000
Total Assets	7 252 000	5 101 000	4 918 000	5 360 000
Total Retained Equity	−577 000	−482 000	159 000	15 000
Total Equity	1 540 000	1 635 000	2 020 000	1 317 000
Total Long-Term Debt	2 572 000	2 712 000	500 000	500 000
Total Current Debt	3 140 000	753 000	2 398 000	3 543 000
Total Equity and Debt	7 252 000	5 101 000	4 918 000	5 360 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 007 000	4 478 000	7 846 000	10 568 000
Other Income	0	709 000	232 000	0
Revenue	7 007 000	5 186 000	8 078 000	10 568 000
Cost of Goods Sold	3 327 000	1 726 000	3 712 000	4 047 000
Salary Costs	2 003 000	2 075 000	1 911 000	3 909 000
Depreciation	258 000	412 000	412 000	425 000
Impairment	0	0	0	0
Expenditure	6 945 000	5 638 000	7 714 000	9 948 000
Operating Profit	61 000	−452 000	364 000	621 000
Financial Income	118 000	36 000	244 000	113 000
Financial Costs	274 000	225 000	465 000	265 000
Financial Balance	−156 000	−189 000	−221 000	−152 000
Dividends	0	0	0	0
Net Income	−95 000	−641 000	144 000	469 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 394 000	1 929 000	1 627 000	939 000
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	2 394 000	1 929 000	1 627 000	939 000
Stock	1 629 000	1 597 000	1 659 000	1 950 000
Total Investments	0	0	0	0
Cash, Bank	344 000	1 150 000	239 000	215 000
Total Current Assets	4 858 000	3 172 000	3 291 000	4 421 000
Total Assets	7 252 000	5 101 000	4 918 000	5 360 000
Total Equity	1 540 000	1 635 000	2 020 000	1 317 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 572 000	2 712 000	500 000	500 000
Creditors	2 113 000	254 000	292 000	763 000
Unpaid Taxes	276 000	218 000	277 000	333 000
Dividends	0	0	0	0
Other Current Debt	513 000	282 000	644 000	1 255 000
Total Current Debt	3 140 000	753 000	2 398 000	3 543 000
Total Equity and Debt	7 252 000	5 101 000	4 918 000	5 360 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−6,17 %	−39,2 %	7,13 %	35,61 %
Debt-to-Equity Ratio	1,67	1,66	0,25	0,38
Operating Profit Margin	0,87 %	−8,72 %	4,51 %	5,88 %
Current Ratio	1,55	4,21	1,37	1,25
Quick Ratio	3,22	−3,76	4,45	2,78
Equity Ratio	0,21	0,32	0,41	0,25
Gross Profit Margin	52,52 %	66,72 %	54,05 %	61,71 %